[KARYON] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -12.94%
YoY- 78.64%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 30,866 32,129 33,460 34,172 32,833 31,718 30,426 0.95%
PBT 2,940 2,899 2,622 3,518 2,875 2,842 2,211 20.85%
Tax -651 -812 -824 -792 256 -822 -778 -11.17%
NP 2,289 2,087 1,798 2,726 3,131 2,020 1,433 36.53%
-
NP to SH 2,289 2,087 1,798 2,726 3,131 2,020 1,433 36.53%
-
Tax Rate 22.14% 28.01% 31.43% 22.51% -8.90% 28.92% 35.19% -
Total Cost 28,577 30,042 31,662 31,446 29,702 29,698 28,993 -0.95%
-
Net Worth 76,299 75,890 76,510 75,722 66,622 63,966 68,067 7.88%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,288 1,897 - - 3,155 1,683 - -
Div Payout % 100.00% 90.91% - - 100.79% 83.33% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 76,299 75,890 76,510 75,722 66,622 63,966 68,067 7.88%
NOSH 381,499 379,454 382,553 378,611 350,645 336,666 358,249 4.26%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.42% 6.50% 5.37% 7.98% 9.54% 6.37% 4.71% -
ROE 3.00% 2.75% 2.35% 3.60% 4.70% 3.16% 2.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.09 8.47 8.75 9.03 9.36 9.42 8.49 -3.15%
EPS 0.60 0.55 0.47 0.72 0.90 0.60 0.40 30.94%
DPS 0.60 0.50 0.00 0.00 0.90 0.50 0.00 -
NAPS 0.20 0.20 0.20 0.20 0.19 0.19 0.19 3.46%
Adjusted Per Share Value based on latest NOSH - 378,611
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.49 6.75 7.03 7.18 6.90 6.67 6.40 0.93%
EPS 0.48 0.44 0.38 0.57 0.66 0.42 0.30 36.68%
DPS 0.48 0.40 0.00 0.00 0.66 0.35 0.00 -
NAPS 0.1604 0.1595 0.1608 0.1592 0.14 0.1345 0.1431 7.88%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.345 0.325 0.235 0.185 0.17 0.16 0.16 -
P/RPS 4.26 3.84 2.69 2.05 1.82 1.70 1.88 72.26%
P/EPS 57.50 59.09 50.00 25.69 19.04 26.67 40.00 27.28%
EY 1.74 1.69 2.00 3.89 5.25 3.75 2.50 -21.41%
DY 1.74 1.54 0.00 0.00 5.29 3.13 0.00 -
P/NAPS 1.73 1.62 1.18 0.93 0.89 0.84 0.84 61.66%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 29/05/13 26/02/13 23/11/12 28/08/12 -
Price 0.375 0.36 0.28 0.215 0.17 0.17 0.16 -
P/RPS 4.63 4.25 3.20 2.38 1.82 1.80 1.88 82.06%
P/EPS 62.50 65.45 59.57 29.86 19.04 28.33 40.00 34.54%
EY 1.60 1.53 1.68 3.35 5.25 3.53 2.50 -25.67%
DY 1.60 1.39 0.00 0.00 5.29 2.94 0.00 -
P/NAPS 1.88 1.80 1.40 1.08 0.89 0.89 0.84 70.85%

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