[KARYON] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -14.31%
YoY- -43.1%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 71,128 66,194 68,718 72,344 76,104 78,763 72,326 -1.10%
PBT 5,494 3,128 2,812 2,844 3,358 5,748 5,363 1.61%
Tax -1,492 -741 -695 -641 -787 -1,330 -1,205 15.26%
NP 4,002 2,387 2,117 2,203 2,571 4,418 4,158 -2.51%
-
NP to SH 4,002 2,387 2,117 2,203 2,571 4,418 4,158 -2.51%
-
Tax Rate 27.16% 23.69% 24.72% 22.54% 23.44% 23.14% 22.47% -
Total Cost 67,126 63,807 66,601 70,141 73,533 74,345 68,168 -1.01%
-
Net Worth 40,064 35,794 35,704 33,489 37,755 38,626 37,733 4.06%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,718 2,383 1,190 - - - - -
Div Payout % 92.92% 99.84% 56.22% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 40,064 35,794 35,704 33,489 37,755 38,626 37,733 4.06%
NOSH 222,580 198,857 198,358 196,999 188,775 183,934 188,666 11.61%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.63% 3.61% 3.08% 3.05% 3.38% 5.61% 5.75% -
ROE 9.99% 6.67% 5.93% 6.58% 6.81% 11.44% 11.02% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 31.96 33.29 34.64 36.72 40.31 42.82 38.34 -11.39%
EPS 1.80 1.20 1.07 1.12 1.36 2.40 2.20 -12.48%
DPS 1.67 1.20 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.17 0.20 0.21 0.20 -6.76%
Adjusted Per Share Value based on latest NOSH - 196,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.09 14.04 14.58 15.35 16.15 16.71 15.34 -1.08%
EPS 0.85 0.51 0.45 0.47 0.55 0.94 0.88 -2.27%
DPS 0.79 0.51 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.085 0.0759 0.0758 0.0711 0.0801 0.082 0.0801 4.02%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.11 0.10 0.11 0.08 0.11 0.15 0.15 -
P/RPS 0.34 0.30 0.32 0.22 0.27 0.35 0.39 -8.71%
P/EPS 6.12 8.33 10.31 7.15 8.08 6.24 6.81 -6.85%
EY 16.35 12.00 9.70 13.98 12.38 16.01 14.69 7.37%
DY 15.19 11.98 5.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.61 0.47 0.55 0.71 0.75 -12.83%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 27/08/09 26/05/09 25/02/09 28/11/08 18/08/08 -
Price 0.12 0.39 0.10 0.10 0.14 0.10 0.15 -
P/RPS 0.38 1.17 0.29 0.27 0.35 0.23 0.39 -1.71%
P/EPS 6.67 32.49 9.37 8.94 10.28 4.16 6.81 -1.37%
EY 14.98 3.08 10.67 11.18 9.73 24.02 14.69 1.30%
DY 13.92 3.07 6.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 2.17 0.56 0.59 0.70 0.48 0.75 -7.22%

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