[KARYON] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 25.51%
YoY- 39.37%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 78,763 72,326 65,463 60,225 55,333 51,257 47,899 39.18%
PBT 5,748 5,363 4,862 4,335 3,474 3,385 3,150 49.16%
Tax -1,330 -1,205 -990 -788 -648 -472 -366 135.80%
NP 4,418 4,158 3,872 3,547 2,826 2,913 2,784 35.93%
-
NP to SH 4,418 4,158 3,872 3,547 2,826 2,913 2,784 35.93%
-
Tax Rate 23.14% 22.47% 20.36% 18.18% 18.65% 13.94% 11.62% -
Total Cost 74,345 68,168 61,591 56,678 52,507 48,344 45,115 39.38%
-
Net Worth 38,626 37,733 36,188 34,349 34,120 32,257 30,794 16.25%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 38,626 37,733 36,188 34,349 34,120 32,257 30,794 16.25%
NOSH 183,934 188,666 180,943 180,784 179,583 179,206 181,142 1.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.61% 5.75% 5.91% 5.89% 5.11% 5.68% 5.81% -
ROE 11.44% 11.02% 10.70% 10.33% 8.28% 9.03% 9.04% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 42.82 38.34 36.18 33.31 30.81 28.60 26.44 37.78%
EPS 2.40 2.20 2.14 1.96 1.57 1.63 1.54 34.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.19 0.19 0.18 0.17 15.08%
Adjusted Per Share Value based on latest NOSH - 180,784
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.71 15.34 13.89 12.78 11.74 10.87 10.16 39.20%
EPS 0.94 0.88 0.82 0.75 0.60 0.62 0.59 36.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.082 0.0801 0.0768 0.0729 0.0724 0.0684 0.0653 16.34%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.15 0.15 0.12 0.16 0.17 0.21 0.26 -
P/RPS 0.35 0.39 0.33 0.48 0.55 0.73 0.98 -49.56%
P/EPS 6.24 6.81 5.61 8.15 10.80 12.92 16.92 -48.47%
EY 16.01 14.69 17.83 12.26 9.26 7.74 5.91 93.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.60 0.84 0.89 1.17 1.53 -39.97%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 18/08/08 21/05/08 27/02/08 27/11/07 27/08/07 28/05/07 -
Price 0.10 0.15 0.14 0.15 0.15 0.19 0.22 -
P/RPS 0.23 0.39 0.39 0.45 0.49 0.66 0.83 -57.39%
P/EPS 4.16 6.81 6.54 7.65 9.53 11.69 14.31 -56.01%
EY 24.02 14.69 15.28 13.08 10.49 8.56 6.99 127.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.75 0.70 0.79 0.79 1.06 1.29 -48.17%

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