[KARYON] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.02%
YoY- 116.21%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 91,262 88,180 85,253 79,202 71,128 66,194 68,718 20.75%
PBT 7,140 7,318 6,516 6,614 5,494 3,128 2,812 85.80%
Tax -1,614 -1,674 -1,635 -1,851 -1,492 -741 -695 75.09%
NP 5,526 5,644 4,881 4,763 4,002 2,387 2,117 89.24%
-
NP to SH 5,526 5,644 4,881 4,763 4,002 2,387 2,117 89.24%
-
Tax Rate 22.61% 22.88% 25.09% 27.99% 27.16% 23.69% 24.72% -
Total Cost 85,736 82,536 80,372 74,439 67,126 63,807 66,601 18.28%
-
Net Worth 47,666 47,362 45,070 42,694 40,064 35,794 35,704 21.18%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 715 1,335 2,528 3,718 3,718 2,383 1,190 -28.72%
Div Payout % 12.94% 23.66% 51.81% 78.08% 92.92% 99.84% 56.22% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 47,666 47,362 45,070 42,694 40,064 35,794 35,704 21.18%
NOSH 238,333 236,813 237,213 237,192 222,580 198,857 198,358 12.98%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.06% 6.40% 5.73% 6.01% 5.63% 3.61% 3.08% -
ROE 11.59% 11.92% 10.83% 11.16% 9.99% 6.67% 5.93% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.29 37.24 35.94 33.39 31.96 33.29 34.64 6.88%
EPS 2.32 2.38 2.06 2.01 1.80 1.20 1.07 67.28%
DPS 0.30 0.56 1.07 1.57 1.67 1.20 0.60 -36.92%
NAPS 0.20 0.20 0.19 0.18 0.18 0.18 0.18 7.25%
Adjusted Per Share Value based on latest NOSH - 237,192
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.36 18.71 18.09 16.80 15.09 14.04 14.58 20.74%
EPS 1.17 1.20 1.04 1.01 0.85 0.51 0.45 88.75%
DPS 0.15 0.28 0.54 0.79 0.79 0.51 0.25 -28.79%
NAPS 0.1011 0.1005 0.0956 0.0906 0.085 0.0759 0.0758 21.10%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.10 0.10 0.11 0.12 0.11 0.10 0.11 -
P/RPS 0.26 0.27 0.31 0.36 0.34 0.30 0.32 -12.89%
P/EPS 4.31 4.20 5.35 5.98 6.12 8.33 10.31 -44.00%
EY 23.19 23.83 18.71 16.73 16.35 12.00 9.70 78.51%
DY 3.00 5.64 9.69 13.07 15.19 11.98 5.45 -32.76%
P/NAPS 0.50 0.50 0.58 0.67 0.61 0.56 0.61 -12.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 18/11/10 24/08/10 25/05/10 23/02/10 24/11/09 27/08/09 -
Price 0.17 0.11 0.12 0.11 0.12 0.39 0.10 -
P/RPS 0.44 0.30 0.33 0.33 0.38 1.17 0.29 31.93%
P/EPS 7.33 4.62 5.83 5.48 6.67 32.49 9.37 -15.06%
EY 13.64 21.67 17.15 18.26 14.98 3.08 10.67 17.73%
DY 1.76 5.13 8.88 14.25 13.92 3.07 6.00 -55.75%
P/NAPS 0.85 0.55 0.63 0.61 0.67 2.17 0.56 31.97%

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