[KARYON] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 3.92%
YoY- 30.76%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 127,484 130,627 132,594 132,183 129,149 123,602 117,232 5.75%
PBT 10,280 11,979 11,914 11,857 11,446 9,940 9,550 5.03%
Tax -2,856 -3,079 -2,172 -2,182 -2,136 -1,830 -2,291 15.84%
NP 7,424 8,900 9,742 9,675 9,310 8,110 7,259 1.51%
-
NP to SH 7,424 8,900 9,742 9,675 9,310 8,110 7,259 1.51%
-
Tax Rate 27.78% 25.70% 18.23% 18.40% 18.66% 18.41% 23.99% -
Total Cost 120,060 121,727 122,852 122,508 119,839 115,492 109,973 6.03%
-
Net Worth 79,545 76,299 75,890 76,510 75,722 66,622 63,966 15.65%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 4,186 4,186 5,053 4,839 4,839 4,839 3,276 17.77%
Div Payout % 56.39% 47.04% 51.87% 50.02% 51.98% 59.67% 45.14% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 79,545 76,299 75,890 76,510 75,722 66,622 63,966 15.65%
NOSH 378,787 381,499 379,454 382,553 378,611 350,645 336,666 8.18%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.82% 6.81% 7.35% 7.32% 7.21% 6.56% 6.19% -
ROE 9.33% 11.66% 12.84% 12.65% 12.29% 12.17% 11.35% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 33.66 34.24 34.94 34.55 34.11 35.25 34.82 -2.23%
EPS 1.96 2.33 2.57 2.53 2.46 2.31 2.16 -6.27%
DPS 1.10 1.10 1.33 1.26 1.28 1.38 0.97 8.75%
NAPS 0.21 0.20 0.20 0.20 0.20 0.19 0.19 6.90%
Adjusted Per Share Value based on latest NOSH - 382,553
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 26.80 27.46 27.87 27.79 27.15 25.98 24.64 5.76%
EPS 1.56 1.87 2.05 2.03 1.96 1.70 1.53 1.30%
DPS 0.88 0.88 1.06 1.02 1.02 1.02 0.69 17.62%
NAPS 0.1672 0.1604 0.1595 0.1608 0.1592 0.14 0.1345 15.62%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.43 0.345 0.325 0.235 0.185 0.17 0.16 -
P/RPS 1.28 1.01 0.93 0.68 0.54 0.48 0.46 97.95%
P/EPS 21.94 14.79 12.66 9.29 7.52 7.35 7.42 106.14%
EY 4.56 6.76 7.90 10.76 13.29 13.61 13.48 -51.48%
DY 2.56 3.19 4.10 5.38 6.91 8.12 6.08 -43.85%
P/NAPS 2.05 1.73 1.62 1.18 0.93 0.89 0.84 81.36%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 26/02/13 23/11/12 -
Price 0.385 0.375 0.36 0.28 0.215 0.17 0.17 -
P/RPS 1.14 1.10 1.03 0.81 0.63 0.48 0.49 75.66%
P/EPS 19.64 16.07 14.02 11.07 8.74 7.35 7.88 83.92%
EY 5.09 6.22 7.13 9.03 11.44 13.61 12.68 -45.61%
DY 2.86 2.93 3.70 4.52 5.94 8.12 5.73 -37.10%
P/NAPS 1.83 1.88 1.80 1.40 1.08 0.89 0.89 61.77%

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