[KARYON] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 14.8%
YoY- 18.6%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 130,627 132,594 132,183 129,149 123,602 117,232 113,485 9.80%
PBT 11,979 11,914 11,857 11,446 9,940 9,550 9,199 19.19%
Tax -3,079 -2,172 -2,182 -2,136 -1,830 -2,291 -1,800 42.88%
NP 8,900 9,742 9,675 9,310 8,110 7,259 7,399 13.06%
-
NP to SH 8,900 9,742 9,675 9,310 8,110 7,259 7,399 13.06%
-
Tax Rate 25.70% 18.23% 18.40% 18.66% 18.41% 23.99% 19.57% -
Total Cost 121,727 122,852 122,508 119,839 115,492 109,973 106,086 9.57%
-
Net Worth 76,299 75,890 76,510 75,722 66,622 63,966 68,067 7.88%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,186 5,053 4,839 4,839 4,839 3,276 2,424 43.79%
Div Payout % 47.04% 51.87% 50.02% 51.98% 59.67% 45.14% 32.77% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 76,299 75,890 76,510 75,722 66,622 63,966 68,067 7.88%
NOSH 381,499 379,454 382,553 378,611 350,645 336,666 358,249 4.26%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.81% 7.35% 7.32% 7.21% 6.56% 6.19% 6.52% -
ROE 11.66% 12.84% 12.65% 12.29% 12.17% 11.35% 10.87% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 34.24 34.94 34.55 34.11 35.25 34.82 31.68 5.30%
EPS 2.33 2.57 2.53 2.46 2.31 2.16 2.07 8.18%
DPS 1.10 1.33 1.26 1.28 1.38 0.97 0.68 37.68%
NAPS 0.20 0.20 0.20 0.20 0.19 0.19 0.19 3.46%
Adjusted Per Share Value based on latest NOSH - 378,611
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.46 27.87 27.79 27.15 25.98 24.64 23.86 9.79%
EPS 1.87 2.05 2.03 1.96 1.70 1.53 1.56 12.80%
DPS 0.88 1.06 1.02 1.02 1.02 0.69 0.51 43.71%
NAPS 0.1604 0.1595 0.1608 0.1592 0.14 0.1345 0.1431 7.88%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.345 0.325 0.235 0.185 0.17 0.16 0.16 -
P/RPS 1.01 0.93 0.68 0.54 0.48 0.46 0.51 57.50%
P/EPS 14.79 12.66 9.29 7.52 7.35 7.42 7.75 53.67%
EY 6.76 7.90 10.76 13.29 13.61 13.48 12.91 -34.95%
DY 3.19 4.10 5.38 6.91 8.12 6.08 4.23 -17.10%
P/NAPS 1.73 1.62 1.18 0.93 0.89 0.84 0.84 61.66%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 29/05/13 26/02/13 23/11/12 28/08/12 -
Price 0.375 0.36 0.28 0.215 0.17 0.17 0.16 -
P/RPS 1.10 1.03 0.81 0.63 0.48 0.49 0.51 66.70%
P/EPS 16.07 14.02 11.07 8.74 7.35 7.88 7.75 62.39%
EY 6.22 7.13 9.03 11.44 13.61 12.68 12.91 -38.46%
DY 2.93 3.70 4.52 5.94 8.12 5.73 4.23 -21.66%
P/NAPS 1.88 1.80 1.40 1.08 0.89 0.89 0.84 70.85%

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