[KARYON] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 35.13%
YoY- 128.76%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 91,262 91,512 91,912 89,836 71,128 68,776 63,662 27.05%
PBT 7,140 8,274 7,110 7,376 5,494 5,842 5,066 25.62%
Tax -1,614 -1,669 -1,512 -1,968 -1,492 -1,426 -1,226 20.05%
NP 5,526 6,605 5,598 5,408 4,002 4,416 3,840 27.37%
-
NP to SH 5,526 6,605 5,598 5,408 4,002 4,416 3,840 27.37%
-
Tax Rate 22.61% 20.17% 21.27% 26.68% 27.16% 24.41% 24.20% -
Total Cost 85,736 84,906 86,314 84,428 67,126 64,360 59,822 27.03%
-
Net Worth 47,433 47,634 45,068 42,694 40,929 40,555 39,272 13.37%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 711 - - - 1,364 1,802 2,618 -57.96%
Div Payout % 12.88% - - - 34.09% 40.82% 68.18% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 47,433 47,634 45,068 42,694 40,929 40,555 39,272 13.37%
NOSH 237,167 238,173 237,203 237,192 227,386 225,306 218,181 5.70%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.06% 7.22% 6.09% 6.02% 5.63% 6.42% 6.03% -
ROE 11.65% 13.87% 12.42% 12.67% 9.78% 10.89% 9.78% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.48 38.42 38.75 37.87 31.28 30.53 29.18 20.19%
EPS 2.33 2.77 2.36 2.28 1.76 1.96 1.76 20.50%
DPS 0.30 0.00 0.00 0.00 0.60 0.80 1.20 -60.21%
NAPS 0.20 0.20 0.19 0.18 0.18 0.18 0.18 7.25%
Adjusted Per Share Value based on latest NOSH - 237,192
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.36 19.42 19.50 19.06 15.09 14.59 13.51 27.02%
EPS 1.17 1.40 1.19 1.15 0.85 0.94 0.81 27.69%
DPS 0.15 0.00 0.00 0.00 0.29 0.38 0.56 -58.34%
NAPS 0.1006 0.1011 0.0956 0.0906 0.0868 0.086 0.0833 13.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.10 0.10 0.11 0.12 0.11 0.10 0.11 -
P/RPS 0.26 0.26 0.28 0.32 0.35 0.33 0.38 -22.29%
P/EPS 4.29 3.61 4.66 5.26 6.25 5.10 6.25 -22.13%
EY 23.30 27.73 21.45 19.00 16.00 19.60 16.00 28.38%
DY 3.00 0.00 0.00 0.00 5.45 8.00 10.91 -57.61%
P/NAPS 0.50 0.50 0.58 0.67 0.61 0.56 0.61 -12.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 18/11/10 24/08/10 25/05/10 23/02/10 24/11/09 27/08/09 -
Price 0.17 0.11 0.12 0.11 0.12 0.39 0.10 -
P/RPS 0.44 0.29 0.31 0.29 0.38 1.28 0.34 18.69%
P/EPS 7.30 3.97 5.08 4.82 6.82 19.90 5.68 18.15%
EY 13.71 25.21 19.67 20.73 14.67 5.03 17.60 -15.30%
DY 1.76 0.00 0.00 0.00 5.00 2.05 12.00 -72.09%
P/NAPS 0.85 0.55 0.63 0.61 0.67 2.17 0.56 31.97%

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