[KARYON] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 11.72%
YoY- 11.43%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 132,594 132,183 129,149 123,602 117,232 113,485 113,113 11.16%
PBT 11,914 11,857 11,446 9,940 9,550 9,199 9,622 15.29%
Tax -2,172 -2,182 -2,136 -1,830 -2,291 -1,800 -1,772 14.51%
NP 9,742 9,675 9,310 8,110 7,259 7,399 7,850 15.46%
-
NP to SH 9,742 9,675 9,310 8,110 7,259 7,399 7,850 15.46%
-
Tax Rate 18.23% 18.40% 18.66% 18.41% 23.99% 19.57% 18.42% -
Total Cost 122,852 122,508 119,839 115,492 109,973 106,086 105,263 10.84%
-
Net Worth 75,890 76,510 75,722 66,622 63,966 68,067 54,705 24.36%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,053 4,839 4,839 4,839 3,276 2,424 2,424 63.11%
Div Payout % 51.87% 50.02% 51.98% 59.67% 45.14% 32.77% 30.88% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 75,890 76,510 75,722 66,622 63,966 68,067 54,705 24.36%
NOSH 379,454 382,553 378,611 350,645 336,666 358,249 287,924 20.18%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.35% 7.32% 7.21% 6.56% 6.19% 6.52% 6.94% -
ROE 12.84% 12.65% 12.29% 12.17% 11.35% 10.87% 14.35% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.94 34.55 34.11 35.25 34.82 31.68 39.29 -7.51%
EPS 2.57 2.53 2.46 2.31 2.16 2.07 2.73 -3.94%
DPS 1.33 1.26 1.28 1.38 0.97 0.68 0.84 35.80%
NAPS 0.20 0.20 0.20 0.19 0.19 0.19 0.19 3.47%
Adjusted Per Share Value based on latest NOSH - 350,645
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 27.87 27.79 27.15 25.98 24.64 23.86 23.78 11.14%
EPS 2.05 2.03 1.96 1.70 1.53 1.56 1.65 15.55%
DPS 1.06 1.02 1.02 1.02 0.69 0.51 0.51 62.79%
NAPS 0.1595 0.1608 0.1592 0.14 0.1345 0.1431 0.115 24.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.325 0.235 0.185 0.17 0.16 0.16 0.18 -
P/RPS 0.93 0.68 0.54 0.48 0.46 0.51 0.46 59.81%
P/EPS 12.66 9.29 7.52 7.35 7.42 7.75 6.60 54.31%
EY 7.90 10.76 13.29 13.61 13.48 12.91 15.15 -35.18%
DY 4.10 5.38 6.91 8.12 6.08 4.23 4.68 -8.43%
P/NAPS 1.62 1.18 0.93 0.89 0.84 0.84 0.95 42.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 26/02/13 23/11/12 28/08/12 25/05/12 -
Price 0.36 0.28 0.215 0.17 0.17 0.16 0.16 -
P/RPS 1.03 0.81 0.63 0.48 0.49 0.51 0.41 84.69%
P/EPS 14.02 11.07 8.74 7.35 7.88 7.75 5.87 78.58%
EY 7.13 9.03 11.44 13.61 12.68 12.91 17.04 -44.02%
DY 3.70 4.52 5.94 8.12 5.73 4.23 5.26 -20.88%
P/NAPS 1.80 1.40 1.08 0.89 0.89 0.84 0.84 66.13%

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