[KARYON] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -33.07%
YoY- 59.96%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 32,833 31,718 30,426 28,625 26,463 27,971 30,054 6.04%
PBT 2,875 2,842 2,211 2,012 2,485 2,491 2,634 5.98%
Tax 256 -822 -778 -486 -205 -331 -750 -
NP 3,131 2,020 1,433 1,526 2,280 2,160 1,884 40.08%
-
NP to SH 3,131 2,020 1,433 1,526 2,280 2,160 1,884 40.08%
-
Tax Rate -8.90% 28.92% 35.19% 24.16% 8.25% 13.29% 28.47% -
Total Cost 29,702 29,698 28,993 27,099 24,183 25,811 28,170 3.57%
-
Net Worth 66,622 63,966 68,067 54,705 46,580 52,219 50,081 20.85%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,155 1,683 - - 1,593 830 - -
Div Payout % 100.79% 83.33% - - 69.89% 38.46% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 66,622 63,966 68,067 54,705 46,580 52,219 50,081 20.85%
NOSH 350,645 336,666 358,249 287,924 245,161 237,362 238,481 29.15%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.54% 6.37% 4.71% 5.33% 8.62% 7.72% 6.27% -
ROE 4.70% 3.16% 2.11% 2.79% 4.89% 4.14% 3.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.36 9.42 8.49 9.94 10.79 11.78 12.60 -17.90%
EPS 0.90 0.60 0.40 0.53 0.93 0.91 0.79 9.03%
DPS 0.90 0.50 0.00 0.00 0.65 0.35 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.19 0.22 0.21 -6.42%
Adjusted Per Share Value based on latest NOSH - 287,924
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.90 6.67 6.40 6.02 5.56 5.88 6.32 5.99%
EPS 0.66 0.42 0.30 0.32 0.48 0.45 0.40 39.42%
DPS 0.66 0.35 0.00 0.00 0.33 0.17 0.00 -
NAPS 0.14 0.1345 0.1431 0.115 0.0979 0.1098 0.1053 20.80%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.17 0.16 0.16 0.18 0.17 0.14 0.20 -
P/RPS 1.82 1.70 1.88 1.81 1.57 1.19 1.59 9.38%
P/EPS 19.04 26.67 40.00 33.96 18.28 15.38 25.32 -17.23%
EY 5.25 3.75 2.50 2.94 5.47 6.50 3.95 20.78%
DY 5.29 3.13 0.00 0.00 3.82 2.50 0.00 -
P/NAPS 0.89 0.84 0.84 0.95 0.89 0.64 0.95 -4.23%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 23/11/12 28/08/12 25/05/12 24/02/12 25/11/11 26/08/11 -
Price 0.17 0.17 0.16 0.16 0.20 0.18 0.17 -
P/RPS 1.82 1.80 1.88 1.61 1.85 1.53 1.35 21.92%
P/EPS 19.04 28.33 40.00 30.19 21.51 19.78 21.52 -7.80%
EY 5.25 3.53 2.50 3.31 4.65 5.06 4.65 8.38%
DY 5.29 2.94 0.00 0.00 3.25 1.94 0.00 -
P/NAPS 0.89 0.89 0.84 0.84 1.05 0.82 0.81 6.45%

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