[KARYON] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.48%
YoY- 130.56%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 94,668 91,262 88,180 85,253 79,202 71,128 66,194 26.96%
PBT 6,556 7,140 7,318 6,516 6,614 5,494 3,128 63.84%
Tax -1,428 -1,614 -1,674 -1,635 -1,851 -1,492 -741 54.92%
NP 5,128 5,526 5,644 4,881 4,763 4,002 2,387 66.57%
-
NP to SH 5,128 5,526 5,644 4,881 4,763 4,002 2,387 66.57%
-
Tax Rate 21.78% 22.61% 22.88% 25.09% 27.99% 27.16% 23.69% -
Total Cost 89,540 85,736 82,536 80,372 74,439 67,126 63,807 25.36%
-
Net Worth 47,699 47,666 47,362 45,070 42,694 40,064 35,794 21.11%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 715 715 1,335 2,528 3,718 3,718 2,383 -55.21%
Div Payout % 13.94% 12.94% 23.66% 51.81% 78.08% 92.92% 99.84% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 47,699 47,666 47,362 45,070 42,694 40,064 35,794 21.11%
NOSH 238,499 238,333 236,813 237,213 237,192 222,580 198,857 12.89%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.42% 6.06% 6.40% 5.73% 6.01% 5.63% 3.61% -
ROE 10.75% 11.59% 11.92% 10.83% 11.16% 9.99% 6.67% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 39.69 38.29 37.24 35.94 33.39 31.96 33.29 12.44%
EPS 2.15 2.32 2.38 2.06 2.01 1.80 1.20 47.56%
DPS 0.30 0.30 0.56 1.07 1.57 1.67 1.20 -60.34%
NAPS 0.20 0.20 0.20 0.19 0.18 0.18 0.18 7.28%
Adjusted Per Share Value based on latest NOSH - 237,213
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 20.09 19.36 18.71 18.09 16.80 15.09 14.04 27.00%
EPS 1.09 1.17 1.20 1.04 1.01 0.85 0.51 65.99%
DPS 0.15 0.15 0.28 0.54 0.79 0.79 0.51 -55.80%
NAPS 0.1012 0.1011 0.1005 0.0956 0.0906 0.085 0.0759 21.16%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.16 0.10 0.10 0.11 0.12 0.11 0.10 -
P/RPS 0.40 0.26 0.27 0.31 0.36 0.34 0.30 21.16%
P/EPS 7.44 4.31 4.20 5.35 5.98 6.12 8.33 -7.26%
EY 13.44 23.19 23.83 18.71 16.73 16.35 12.00 7.85%
DY 1.88 3.00 5.64 9.69 13.07 15.19 11.98 -70.93%
P/NAPS 0.80 0.50 0.50 0.58 0.67 0.61 0.56 26.87%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 22/02/11 18/11/10 24/08/10 25/05/10 23/02/10 24/11/09 -
Price 0.20 0.17 0.11 0.12 0.11 0.12 0.39 -
P/RPS 0.50 0.44 0.30 0.33 0.33 0.38 1.17 -43.29%
P/EPS 9.30 7.33 4.62 5.83 5.48 6.67 32.49 -56.59%
EY 10.75 13.64 21.67 17.15 18.26 14.98 3.08 130.26%
DY 1.50 1.76 5.13 8.88 14.25 13.92 3.07 -37.99%
P/NAPS 1.00 0.85 0.55 0.63 0.61 0.67 2.17 -40.36%

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