[KARYON] QoQ TTM Result on 31-Dec-2014

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- -23.12%
YoY- -59.91%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 33,546 66,426 100,944 131,973 129,293 128,542 127,484 -58.90%
PBT 1,698 3,148 3,745 5,564 6,806 8,255 10,280 -69.86%
Tax -482 -1,022 -1,427 -1,996 -2,165 -2,437 -2,856 -69.42%
NP 1,216 2,126 2,318 3,568 4,641 5,818 7,424 -70.03%
-
NP to SH 1,216 2,126 2,318 3,568 4,641 5,818 7,424 -70.03%
-
Tax Rate 28.39% 32.47% 38.10% 35.87% 31.81% 29.52% 27.78% -
Total Cost 32,330 64,300 98,626 128,405 124,652 122,724 120,060 -58.26%
-
Net Worth 0 0 0 66,664 76,103 80,639 79,545 -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 1,666 1,666 1,666 1,666 2,288 4,186 4,186 -45.86%
Div Payout % 137.06% 78.39% 71.90% 46.71% 49.32% 71.95% 56.39% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 0 0 0 66,664 76,103 80,639 79,545 -
NOSH 475,713 475,713 475,713 475,713 380,570 383,999 378,787 16.38%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.62% 3.20% 2.30% 2.70% 3.59% 4.53% 5.82% -
ROE 0.00% 0.00% 0.00% 5.35% 6.10% 7.21% 9.33% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.15 14.10 21.22 31.67 33.98 33.47 33.66 -64.36%
EPS 0.26 0.45 0.49 0.86 1.22 1.52 1.96 -73.95%
DPS 0.36 0.35 0.35 0.40 0.60 1.10 1.10 -52.47%
NAPS 0.00 0.00 0.00 0.16 0.20 0.21 0.21 -
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.05 13.96 21.22 27.74 27.18 27.02 26.80 -58.91%
EPS 0.26 0.45 0.49 0.75 0.98 1.22 1.56 -69.68%
DPS 0.35 0.35 0.35 0.35 0.48 0.88 0.88 -45.88%
NAPS 0.00 0.00 0.00 0.1401 0.16 0.1695 0.1672 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.18 0.205 0.225 0.23 0.38 0.395 0.43 -
P/RPS 2.52 1.45 1.06 0.73 1.12 1.18 1.28 57.01%
P/EPS 69.41 45.42 46.18 26.86 31.16 26.07 21.94 115.35%
EY 1.44 2.20 2.17 3.72 3.21 3.84 4.56 -53.59%
DY 1.97 1.73 1.56 1.74 1.58 2.78 2.56 -16.01%
P/NAPS 0.00 0.00 0.00 1.44 1.90 1.88 2.05 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 27/05/15 26/02/15 26/11/14 27/08/14 28/05/14 -
Price 0.19 0.15 0.21 0.235 0.315 0.37 0.385 -
P/RPS 2.66 1.06 0.99 0.74 0.93 1.11 1.14 75.83%
P/EPS 73.27 33.23 43.10 27.44 25.83 24.42 19.64 140.34%
EY 1.36 3.01 2.32 3.64 3.87 4.09 5.09 -58.48%
DY 1.87 2.36 1.67 1.70 1.90 2.97 2.86 -24.64%
P/NAPS 0.00 0.00 0.00 1.47 1.57 1.76 1.83 -

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