[KARYON] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 14.65%
YoY- 0.23%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 30,426 28,625 26,463 27,971 30,054 25,865 22,628 21.84%
PBT 2,211 2,012 2,485 2,491 2,634 1,260 934 77.71%
Tax -778 -486 -205 -331 -750 -306 -362 66.61%
NP 1,433 1,526 2,280 2,160 1,884 954 572 84.56%
-
NP to SH 1,433 1,526 2,280 2,160 1,884 954 572 84.56%
-
Tax Rate 35.19% 24.16% 8.25% 13.29% 28.47% 24.29% 38.76% -
Total Cost 28,993 27,099 24,183 25,811 28,170 24,911 22,056 20.01%
-
Net Worth 68,067 54,705 46,580 52,219 50,081 47,699 47,666 26.83%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 1,593 830 - - 715 -
Div Payout % - - 69.89% 38.46% - - 125.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 68,067 54,705 46,580 52,219 50,081 47,699 47,666 26.83%
NOSH 358,249 287,924 245,161 237,362 238,481 238,499 238,333 31.25%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.71% 5.33% 8.62% 7.72% 6.27% 3.69% 2.53% -
ROE 2.11% 2.79% 4.89% 4.14% 3.76% 2.00% 1.20% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.49 9.94 10.79 11.78 12.60 10.84 9.49 -7.16%
EPS 0.40 0.53 0.93 0.91 0.79 0.40 0.24 40.61%
DPS 0.00 0.00 0.65 0.35 0.00 0.00 0.30 -
NAPS 0.19 0.19 0.19 0.22 0.21 0.20 0.20 -3.36%
Adjusted Per Share Value based on latest NOSH - 237,362
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.46 6.07 5.61 5.93 6.38 5.49 4.80 21.91%
EPS 0.30 0.32 0.48 0.46 0.40 0.20 0.12 84.30%
DPS 0.00 0.00 0.34 0.18 0.00 0.00 0.15 -
NAPS 0.1444 0.1161 0.0988 0.1108 0.1063 0.1012 0.1011 26.85%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.16 0.18 0.17 0.14 0.20 0.16 0.10 -
P/RPS 1.88 1.81 1.57 1.19 1.59 1.48 1.05 47.50%
P/EPS 40.00 33.96 18.28 15.38 25.32 40.00 41.67 -2.69%
EY 2.50 2.94 5.47 6.50 3.95 2.50 2.40 2.76%
DY 0.00 0.00 3.82 2.50 0.00 0.00 3.00 -
P/NAPS 0.84 0.95 0.89 0.64 0.95 0.80 0.50 41.36%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 25/05/12 24/02/12 25/11/11 26/08/11 27/05/11 22/02/11 -
Price 0.16 0.16 0.20 0.18 0.17 0.20 0.17 -
P/RPS 1.88 1.61 1.85 1.53 1.35 1.84 1.79 3.32%
P/EPS 40.00 30.19 21.51 19.78 21.52 50.00 70.83 -31.70%
EY 2.50 3.31 4.65 5.06 4.65 2.00 1.41 46.54%
DY 0.00 0.00 3.25 1.94 0.00 0.00 1.76 -
P/NAPS 0.84 0.84 1.05 0.82 0.81 1.00 0.85 -0.78%

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