[KARYON] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 8.52%
YoY- 14.01%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 113,113 110,353 106,518 101,225 94,668 91,262 88,180 18.03%
PBT 9,622 8,870 7,319 7,479 6,556 7,140 7,318 19.99%
Tax -1,772 -1,592 -1,749 -1,914 -1,428 -1,614 -1,674 3.86%
NP 7,850 7,278 5,570 5,565 5,128 5,526 5,644 24.57%
-
NP to SH 7,850 7,278 5,570 5,565 5,128 5,526 5,644 24.57%
-
Tax Rate 18.42% 17.95% 23.90% 25.59% 21.78% 22.61% 22.88% -
Total Cost 105,263 103,075 100,948 95,660 89,540 85,736 82,536 17.58%
-
Net Worth 54,705 46,580 52,219 50,081 47,699 47,666 47,362 10.07%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,424 2,424 1,545 715 715 715 1,335 48.77%
Div Payout % 30.88% 33.31% 27.75% 12.85% 13.94% 12.94% 23.66% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 54,705 46,580 52,219 50,081 47,699 47,666 47,362 10.07%
NOSH 287,924 245,161 237,362 238,481 238,499 238,333 236,813 13.90%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.94% 6.60% 5.23% 5.50% 5.42% 6.06% 6.40% -
ROE 14.35% 15.62% 10.67% 11.11% 10.75% 11.59% 11.92% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 39.29 45.01 44.88 42.45 39.69 38.29 37.24 3.63%
EPS 2.73 2.97 2.35 2.33 2.15 2.32 2.38 9.56%
DPS 0.84 0.99 0.65 0.30 0.30 0.30 0.56 31.00%
NAPS 0.19 0.19 0.22 0.21 0.20 0.20 0.20 -3.35%
Adjusted Per Share Value based on latest NOSH - 238,481
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 24.00 23.41 22.60 21.48 20.09 19.36 18.71 18.03%
EPS 1.67 1.54 1.18 1.18 1.09 1.17 1.20 24.62%
DPS 0.51 0.51 0.33 0.15 0.15 0.15 0.28 49.09%
NAPS 0.1161 0.0988 0.1108 0.1063 0.1012 0.1011 0.1005 10.08%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.18 0.17 0.14 0.20 0.16 0.10 0.10 -
P/RPS 0.46 0.38 0.31 0.47 0.40 0.26 0.27 42.60%
P/EPS 6.60 5.73 5.97 8.57 7.44 4.31 4.20 35.12%
EY 15.15 17.46 16.76 11.67 13.44 23.19 23.83 -26.04%
DY 4.68 5.82 4.64 1.50 1.88 3.00 5.64 -11.68%
P/NAPS 0.95 0.89 0.64 0.95 0.80 0.50 0.50 53.34%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 24/02/12 25/11/11 26/08/11 27/05/11 22/02/11 18/11/10 -
Price 0.16 0.20 0.18 0.17 0.20 0.17 0.11 -
P/RPS 0.41 0.44 0.40 0.40 0.50 0.44 0.30 23.12%
P/EPS 5.87 6.74 7.67 7.29 9.30 7.33 4.62 17.29%
EY 17.04 14.84 13.04 13.73 10.75 13.64 21.67 -14.79%
DY 5.26 4.94 3.61 1.76 1.50 1.76 5.13 1.68%
P/NAPS 0.84 1.05 0.82 0.81 1.00 0.85 0.55 32.58%

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