[KARYON] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 3.51%
YoY- 45.78%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 135,264 118,102 111,838 91,912 63,662 78,434 54,232 16.43%
PBT 12,280 8,446 7,788 7,110 5,066 6,158 4,102 20.03%
Tax -3,232 -2,528 -2,112 -1,512 -1,226 -1,410 -576 33.26%
NP 9,048 5,918 5,676 5,598 3,840 4,748 3,526 16.99%
-
NP to SH 9,048 5,918 5,676 5,598 3,840 4,748 3,526 16.99%
-
Tax Rate 26.32% 29.93% 27.12% 21.27% 24.20% 22.90% 14.04% -
Total Cost 126,216 112,184 106,162 86,314 59,822 73,686 50,706 16.39%
-
Net Worth 76,033 63,169 50,082 45,068 39,272 36,806 32,381 15.27%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 2,618 - - -
Div Payout % - - - - 68.18% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 76,033 63,169 50,082 45,068 39,272 36,806 32,381 15.27%
NOSH 380,168 332,471 238,487 237,203 218,181 184,031 179,897 13.26%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.69% 5.01% 5.08% 6.09% 6.03% 6.05% 6.50% -
ROE 11.90% 9.37% 11.33% 12.42% 9.78% 12.90% 10.89% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 35.58 35.52 46.89 38.75 29.18 42.62 30.15 2.79%
EPS 2.38 1.78 2.38 2.36 1.76 2.58 1.96 3.28%
DPS 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 0.20 0.19 0.21 0.19 0.18 0.20 0.18 1.76%
Adjusted Per Share Value based on latest NOSH - 237,213
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 28.43 24.83 23.51 19.32 13.38 16.49 11.40 16.43%
EPS 1.90 1.24 1.19 1.18 0.81 1.00 0.74 17.00%
DPS 0.00 0.00 0.00 0.00 0.55 0.00 0.00 -
NAPS 0.1598 0.1328 0.1053 0.0947 0.0826 0.0774 0.0681 15.26%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.235 0.16 0.20 0.11 0.11 0.15 0.21 -
P/RPS 0.66 0.45 0.43 0.28 0.38 0.35 0.70 -0.97%
P/EPS 9.87 8.99 8.40 4.66 6.25 5.81 10.71 -1.35%
EY 10.13 11.13 11.90 21.45 16.00 17.20 9.33 1.37%
DY 0.00 0.00 0.00 0.00 10.91 0.00 0.00 -
P/NAPS 1.18 0.84 0.95 0.58 0.61 0.75 1.17 0.14%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 26/08/11 24/08/10 27/08/09 18/08/08 27/08/07 -
Price 0.28 0.16 0.17 0.12 0.10 0.15 0.19 -
P/RPS 0.79 0.45 0.36 0.31 0.34 0.35 0.63 3.84%
P/EPS 11.76 8.99 7.14 5.08 5.68 5.81 9.69 3.27%
EY 8.50 11.13 14.00 19.67 17.60 17.20 10.32 -3.17%
DY 0.00 0.00 0.00 0.00 12.00 0.00 0.00 -
P/NAPS 1.40 0.84 0.81 0.63 0.56 0.75 1.06 4.74%

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