[KARYON] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 5.56%
YoY- 298.6%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 31,718 30,426 28,625 26,463 27,971 30,054 25,865 14.52%
PBT 2,842 2,211 2,012 2,485 2,491 2,634 1,260 71.73%
Tax -822 -778 -486 -205 -331 -750 -306 92.89%
NP 2,020 1,433 1,526 2,280 2,160 1,884 954 64.66%
-
NP to SH 2,020 1,433 1,526 2,280 2,160 1,884 954 64.66%
-
Tax Rate 28.92% 35.19% 24.16% 8.25% 13.29% 28.47% 24.29% -
Total Cost 29,698 28,993 27,099 24,183 25,811 28,170 24,911 12.39%
-
Net Worth 63,966 68,067 54,705 46,580 52,219 50,081 47,699 21.54%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,683 - - 1,593 830 - - -
Div Payout % 83.33% - - 69.89% 38.46% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 63,966 68,067 54,705 46,580 52,219 50,081 47,699 21.54%
NOSH 336,666 358,249 287,924 245,161 237,362 238,481 238,499 25.75%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.37% 4.71% 5.33% 8.62% 7.72% 6.27% 3.69% -
ROE 3.16% 2.11% 2.79% 4.89% 4.14% 3.76% 2.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.42 8.49 9.94 10.79 11.78 12.60 10.84 -8.91%
EPS 0.60 0.40 0.53 0.93 0.91 0.79 0.40 30.94%
DPS 0.50 0.00 0.00 0.65 0.35 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.22 0.21 0.20 -3.35%
Adjusted Per Share Value based on latest NOSH - 245,161
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.67 6.40 6.02 5.56 5.88 6.32 5.44 14.51%
EPS 0.42 0.30 0.32 0.48 0.45 0.40 0.20 63.76%
DPS 0.35 0.00 0.00 0.33 0.17 0.00 0.00 -
NAPS 0.1345 0.1431 0.115 0.0979 0.1098 0.1053 0.1003 21.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.16 0.16 0.18 0.17 0.14 0.20 0.16 -
P/RPS 1.70 1.88 1.81 1.57 1.19 1.59 1.48 9.65%
P/EPS 26.67 40.00 33.96 18.28 15.38 25.32 40.00 -23.62%
EY 3.75 2.50 2.94 5.47 6.50 3.95 2.50 30.94%
DY 3.13 0.00 0.00 3.82 2.50 0.00 0.00 -
P/NAPS 0.84 0.84 0.95 0.89 0.64 0.95 0.80 3.29%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 28/08/12 25/05/12 24/02/12 25/11/11 26/08/11 27/05/11 -
Price 0.17 0.16 0.16 0.20 0.18 0.17 0.20 -
P/RPS 1.80 1.88 1.61 1.85 1.53 1.35 1.84 -1.45%
P/EPS 28.33 40.00 30.19 21.51 19.78 21.52 50.00 -31.45%
EY 3.53 2.50 3.31 4.65 5.06 4.65 2.00 45.89%
DY 2.94 0.00 0.00 3.25 1.94 0.00 0.00 -
P/NAPS 0.89 0.84 0.84 1.05 0.82 0.81 1.00 -7.45%

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