[KARYON] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.69%
YoY- 34.21%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 128,542 127,484 130,627 132,594 132,183 129,149 123,602 2.65%
PBT 8,255 10,280 11,979 11,914 11,857 11,446 9,940 -11.67%
Tax -2,437 -2,856 -3,079 -2,172 -2,182 -2,136 -1,830 21.10%
NP 5,818 7,424 8,900 9,742 9,675 9,310 8,110 -19.91%
-
NP to SH 5,818 7,424 8,900 9,742 9,675 9,310 8,110 -19.91%
-
Tax Rate 29.52% 27.78% 25.70% 18.23% 18.40% 18.66% 18.41% -
Total Cost 122,724 120,060 121,727 122,852 122,508 119,839 115,492 4.14%
-
Net Worth 80,639 79,545 76,299 75,890 76,510 75,722 66,622 13.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,186 4,186 4,186 5,053 4,839 4,839 4,839 -9.23%
Div Payout % 71.95% 56.39% 47.04% 51.87% 50.02% 51.98% 59.67% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 80,639 79,545 76,299 75,890 76,510 75,722 66,622 13.61%
NOSH 383,999 378,787 381,499 379,454 382,553 378,611 350,645 6.26%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.53% 5.82% 6.81% 7.35% 7.32% 7.21% 6.56% -
ROE 7.21% 9.33% 11.66% 12.84% 12.65% 12.29% 12.17% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.47 33.66 34.24 34.94 34.55 34.11 35.25 -3.40%
EPS 1.52 1.96 2.33 2.57 2.53 2.46 2.31 -24.40%
DPS 1.10 1.10 1.10 1.33 1.26 1.28 1.38 -14.06%
NAPS 0.21 0.21 0.20 0.20 0.20 0.20 0.19 6.91%
Adjusted Per Share Value based on latest NOSH - 379,454
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 27.02 26.80 27.46 27.87 27.79 27.15 25.98 2.65%
EPS 1.22 1.56 1.87 2.05 2.03 1.96 1.70 -19.89%
DPS 0.88 0.88 0.88 1.06 1.02 1.02 1.02 -9.39%
NAPS 0.1695 0.1672 0.1604 0.1595 0.1608 0.1592 0.14 13.63%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.395 0.43 0.345 0.325 0.235 0.185 0.17 -
P/RPS 1.18 1.28 1.01 0.93 0.68 0.54 0.48 82.44%
P/EPS 26.07 21.94 14.79 12.66 9.29 7.52 7.35 133.11%
EY 3.84 4.56 6.76 7.90 10.76 13.29 13.61 -57.08%
DY 2.78 2.56 3.19 4.10 5.38 6.91 8.12 -51.15%
P/NAPS 1.88 2.05 1.73 1.62 1.18 0.93 0.89 64.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 26/02/13 -
Price 0.37 0.385 0.375 0.36 0.28 0.215 0.17 -
P/RPS 1.11 1.14 1.10 1.03 0.81 0.63 0.48 75.14%
P/EPS 24.42 19.64 16.07 14.02 11.07 8.74 7.35 123.14%
EY 4.09 5.09 6.22 7.13 9.03 11.44 13.61 -55.23%
DY 2.97 2.86 2.93 3.70 4.52 5.94 8.12 -48.94%
P/NAPS 1.76 1.83 1.88 1.80 1.40 1.08 0.89 57.74%

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