[KARYON] QoQ Annualized Quarter Result on 31-Dec-2014

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- 13.78%
YoY- -59.91%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 128,528 130,434 135,864 131,973 131,236 131,094 124,116 2.35%
PBT 8,125 8,412 8,868 5,564 5,154 4,832 7,276 7.62%
Tax -2,380 -2,420 -2,348 -1,996 -2,018 -1,948 -2,276 3.02%
NP 5,745 5,992 6,520 3,568 3,136 2,884 5,000 9.69%
-
NP to SH 5,745 5,992 6,520 3,568 3,136 2,884 5,000 9.69%
-
Tax Rate 29.29% 28.77% 26.48% 35.87% 39.15% 40.31% 31.28% -
Total Cost 122,782 124,442 129,344 128,405 128,100 128,210 119,116 2.03%
-
Net Worth 80,871 80,871 80,871 66,664 76,103 79,689 79,545 1.10%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 2,537 3,805 - 1,666 - - - -
Div Payout % 44.16% 63.51% - 46.71% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 80,871 80,871 80,871 66,664 76,103 79,689 79,545 1.10%
NOSH 475,713 475,713 475,713 475,713 380,570 379,473 378,787 16.38%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.47% 4.59% 4.80% 2.70% 2.39% 2.20% 4.03% -
ROE 7.10% 7.41% 8.06% 5.35% 4.12% 3.62% 6.29% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 27.02 27.42 28.56 31.67 34.49 34.55 32.77 -12.05%
EPS 1.21 1.26 1.36 0.92 0.83 0.76 1.32 -5.63%
DPS 0.53 0.80 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.16 0.20 0.21 0.21 -13.12%
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 27.02 27.42 28.56 27.74 27.59 27.56 26.09 2.36%
EPS 1.21 1.26 1.36 0.75 0.66 0.61 1.05 9.90%
DPS 0.53 0.80 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.1401 0.16 0.1675 0.1672 1.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.18 0.205 0.225 0.23 0.38 0.395 0.43 -
P/RPS 0.67 0.75 0.79 0.73 1.10 1.14 1.31 -36.01%
P/EPS 14.90 16.28 16.42 26.86 46.11 51.97 32.58 -40.61%
EY 6.71 6.14 6.09 3.72 2.17 1.92 3.07 68.33%
DY 2.96 3.90 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 1.06 1.21 1.32 1.44 1.90 1.88 2.05 -35.55%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 27/05/15 26/02/15 26/11/14 27/08/14 28/05/14 -
Price 0.19 0.15 0.21 0.235 0.315 0.37 0.385 -
P/RPS 0.70 0.55 0.74 0.74 0.91 1.07 1.17 -28.97%
P/EPS 15.73 11.91 15.32 27.44 38.22 48.68 29.17 -33.72%
EY 6.36 8.40 6.53 3.64 2.62 2.05 3.43 50.87%
DY 2.81 5.33 0.00 1.70 0.00 0.00 0.00 -
P/NAPS 1.12 0.88 1.24 1.47 1.57 1.76 1.83 -27.89%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment