[KARYON] QoQ TTM Result on 31-Mar-2014 [#1]

Stock

[KARYON] KARYON INDUSTRIES BHD

Announcement Date

28-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -16.58%

YoY- -20.26%

Quarter Report

KARYON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	131,973	129,293	128,542	127,484	130,627	132,594	132,183	-0.10%
YoY %	2.07%	0.58%	0.83%	-2.41%	-1.48%	0.31%	-	-
Horiz. %	99.84%	97.81%	97.25%	96.45%	98.82%	100.31%	100.00%	-
PBT	5,564	6,806	8,255	10,280	11,979	11,914	11,857	-39.52%
YoY %	-18.25%	-17.55%	-19.70%	-14.18%	0.55%	0.48%	-	-
Horiz. %	46.93%	57.40%	69.62%	86.70%	101.03%	100.48%	100.00%	-
Tax	-1,996	-2,165	-2,437	-2,856	-3,079	-2,172	-2,182	-5.75%
YoY %	7.81%	11.16%	14.67%	7.24%	-41.76%	0.46%	-	-
Horiz. %	91.48%	99.22%	111.69%	130.89%	141.11%	99.54%	100.00%	-
NP	3,568	4,641	5,818	7,424	8,900	9,742	9,675	-48.48%
YoY %	-23.12%	-20.23%	-21.63%	-16.58%	-8.64%	0.69%	-	-
Horiz. %	36.88%	47.97%	60.13%	76.73%	91.99%	100.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,568	4,641	5,818	7,424	8,900	9,742	9,675	-48.48%
YoY %	-23.12%	-20.23%	-21.63%	-16.58%	-8.64%	0.69%	-	-
Horiz. %	36.88%	47.97%	60.13%	76.73%	91.99%	100.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.87%	31.81%	29.52%	27.78%	25.70%	18.23%	18.40%	-
YoY %	12.76%	7.76%	6.26%	8.09%	40.98%	-0.92%	-	-
Horiz. %	194.95%	172.88%	160.43%	150.98%	139.67%	99.08%	100.00%	-
Total Cost	128,405	124,652	122,724	120,060	121,727	122,852	122,508	3.17%
YoY %	3.01%	1.57%	2.22%	-1.37%	-0.92%	0.28%	-	-
Horiz. %	104.81%	101.75%	100.18%	98.00%	99.36%	100.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	66,664	76,103	80,639	79,545	76,299	75,890	76,510	-8.75%
YoY %	-12.40%	-5.63%	1.38%	4.25%	0.54%	-0.81%	-	-
Horiz. %	87.13%	99.47%	105.40%	103.97%	99.72%	99.19%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	1,666	2,288	4,186	4,186	4,186	5,053	4,839	-50.78%
YoY %	-27.19%	-45.34%	0.00%	0.00%	-17.16%	4.42%	-	-
Horiz. %	34.43%	47.28%	86.51%	86.51%	86.51%	104.42%	100.00%	-
Div Payout %	46.71%	49.32%	71.95%	56.39%	47.04%	51.87%	50.02%	-
YoY %	-5.29%	-31.45%	27.59%	19.88%	-9.31%	3.70%	-	-
Horiz. %	93.38%	98.60%	143.84%	112.73%	94.04%	103.70%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	66,664	76,103	80,639	79,545	76,299	75,890	76,510	-8.75%
YoY %	-12.40%	-5.63%	1.38%	4.25%	0.54%	-0.81%	-	-
Horiz. %	87.13%	99.47%	105.40%	103.97%	99.72%	99.19%	100.00%	-
NOSH	475,713	380,570	383,999	378,787	381,499	379,454	382,553	15.59%
YoY %	25.00%	-0.89%	1.38%	-0.71%	0.54%	-0.81%	-	-
Horiz. %	124.35%	99.48%	100.38%	99.02%	99.72%	99.19%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	2.70%	3.59%	4.53%	5.82%	6.81%	7.35%	7.32%	-
YoY %	-24.79%	-20.75%	-22.16%	-14.54%	-7.35%	0.41%	-	-
Horiz. %	36.89%	49.04%	61.89%	79.51%	93.03%	100.41%	100.00%	-
ROE	5.35%	6.10%	7.21%	9.33%	11.66%	12.84%	12.65%	-
YoY %	-12.30%	-15.40%	-22.72%	-19.98%	-9.19%	1.50%	-	-
Horiz. %	42.29%	48.22%	57.00%	73.75%	92.17%	101.50%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	31.67	33.98	33.47	33.66	34.24	34.94	34.55	-5.62%
YoY %	-6.80%	1.52%	-0.56%	-1.69%	-2.00%	1.13%	-	-
Horiz. %	91.66%	98.35%	96.87%	97.42%	99.10%	101.13%	100.00%	-
EPS	0.86	1.22	1.52	1.96	2.33	2.57	2.53	-51.19%
YoY %	-29.51%	-19.74%	-22.45%	-15.88%	-9.34%	1.58%	-	-
Horiz. %	33.99%	48.22%	60.08%	77.47%	92.09%	101.58%	100.00%	-
DPS	0.40	0.60	1.10	1.10	1.10	1.33	1.26	-53.36%
YoY %	-33.33%	-45.45%	0.00%	0.00%	-17.29%	5.56%	-	-
Horiz. %	31.75%	47.62%	87.30%	87.30%	87.30%	105.56%	100.00%	-
NAPS	0.16	0.20	0.21	0.21	0.20	0.20	0.20	-13.78%
YoY %	-20.00%	-4.76%	0.00%	5.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	100.00%	105.00%	105.00%	100.00%	100.00%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 378,787
RPS	27.74	27.18	27.02	26.80	27.46	27.87	27.79	-0.11%
YoY %	2.06%	0.59%	0.82%	-2.40%	-1.47%	0.29%	-	-
Horiz. %	99.82%	97.80%	97.23%	96.44%	98.81%	100.29%	100.00%	-
EPS	0.75	0.98	1.22	1.56	1.87	2.05	2.03	-48.41%
YoY %	-23.47%	-19.67%	-21.79%	-16.58%	-8.78%	0.99%	-	-
Horiz. %	36.95%	48.28%	60.10%	76.85%	92.12%	100.99%	100.00%	-
DPS	0.35	0.48	0.88	0.88	0.88	1.06	1.02	-50.89%
YoY %	-27.08%	-45.45%	0.00%	0.00%	-16.98%	3.92%	-	-
Horiz. %	34.31%	47.06%	86.27%	86.27%	86.27%	103.92%	100.00%	-
NAPS	0.1401	0.16	0.1695	0.1672	0.1604	0.1595	0.1608	-8.75%
YoY %	-12.44%	-5.60%	1.38%	4.24%	0.56%	-0.81%	-	-
Horiz. %	87.13%	99.50%	105.41%	103.98%	99.75%	99.19%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	0.23	0.38	0.395	0.43	0.345	0.325	0.235	-
P/RPS	0.73	1.12	1.18	1.28	1.01	0.93	0.68	4.83%
YoY %	-34.82%	-5.08%	-7.81%	26.73%	8.60%	36.76%	-	-
Horiz. %	107.35%	164.71%	173.53%	188.24%	148.53%	136.76%	100.00%	-
P/EPS	26.86	31.16	26.07	21.94	14.79	12.66	9.29	102.55%
YoY %	-13.80%	19.52%	18.82%	48.34%	16.82%	36.28%	-	-
Horiz. %	289.13%	335.41%	280.62%	236.17%	159.20%	136.28%	100.00%	-
EY	3.72	3.21	3.84	4.56	6.76	7.90	10.76	-50.64%
YoY %	15.89%	-16.41%	-15.79%	-32.54%	-14.43%	-26.58%	-	-
Horiz. %	34.57%	29.83%	35.69%	42.38%	62.83%	73.42%	100.00%	-
DY	1.74	1.58	2.78	2.56	3.19	4.10	5.38	-52.78%
YoY %	10.13%	-43.17%	8.59%	-19.75%	-22.20%	-23.79%	-	-
Horiz. %	32.34%	29.37%	51.67%	47.58%	59.29%	76.21%	100.00%	-
P/NAPS	1.44	1.90	1.88	2.05	1.73	1.62	1.18	14.15%
YoY %	-24.21%	1.06%	-8.29%	18.50%	6.79%	37.29%	-	-
Horiz. %	122.03%	161.02%	159.32%	173.73%	146.61%	137.29%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/02/15	26/11/14	27/08/14	28/05/14	26/02/14	27/11/13	28/08/13	-
Price	0.235	0.315	0.37	0.385	0.375	0.36	0.28	-
P/RPS	0.74	0.93	1.11	1.14	1.10	1.03	0.81	-5.83%
YoY %	-20.43%	-16.22%	-2.63%	3.64%	6.80%	27.16%	-	-
Horiz. %	91.36%	114.81%	137.04%	140.74%	135.80%	127.16%	100.00%	-
P/EPS	27.44	25.83	24.42	19.64	16.07	14.02	11.07	82.85%
YoY %	6.23%	5.77%	24.34%	22.22%	14.62%	26.65%	-	-
Horiz. %	247.88%	233.33%	220.60%	177.42%	145.17%	126.65%	100.00%	-
EY	3.64	3.87	4.09	5.09	6.22	7.13	9.03	-45.34%
YoY %	-5.94%	-5.38%	-19.65%	-18.17%	-12.76%	-21.04%	-	-
Horiz. %	40.31%	42.86%	45.29%	56.37%	68.88%	78.96%	100.00%	-
DY	1.70	1.90	2.97	2.86	2.93	3.70	4.52	-47.80%
YoY %	-10.53%	-36.03%	3.85%	-2.39%	-20.81%	-18.14%	-	-
Horiz. %	37.61%	42.04%	65.71%	63.27%	64.82%	81.86%	100.00%	-
P/NAPS	1.47	1.57	1.76	1.83	1.88	1.80	1.40	3.29%
YoY %	-6.37%	-10.80%	-3.83%	-2.66%	4.44%	28.57%	-	-
Horiz. %	105.00%	112.14%	125.71%	130.71%	134.29%	128.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos