[KARYON] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -3.05%
YoY- 4.26%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 130,434 131,094 135,264 118,102 111,838 91,912 63,662 12.69%
PBT 8,412 4,832 12,280 8,446 7,788 7,110 5,066 8.81%
Tax -2,420 -1,948 -3,232 -2,528 -2,112 -1,512 -1,226 11.99%
NP 5,992 2,884 9,048 5,918 5,676 5,598 3,840 7.69%
-
NP to SH 5,992 2,884 9,048 5,918 5,676 5,598 3,840 7.69%
-
Tax Rate 28.77% 40.31% 26.32% 29.93% 27.12% 21.27% 24.20% -
Total Cost 124,442 128,210 126,216 112,184 106,162 86,314 59,822 12.97%
-
Net Worth 80,871 79,689 76,033 63,169 50,082 45,068 39,272 12.78%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 3,805 - - - - - 2,618 6.42%
Div Payout % 63.51% - - - - - 68.18% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 80,871 79,689 76,033 63,169 50,082 45,068 39,272 12.78%
NOSH 475,713 379,473 380,168 332,471 238,487 237,203 218,181 13.86%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.59% 2.20% 6.69% 5.01% 5.08% 6.09% 6.03% -
ROE 7.41% 3.62% 11.90% 9.37% 11.33% 12.42% 9.78% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 27.42 34.55 35.58 35.52 46.89 38.75 29.18 -1.03%
EPS 1.26 0.76 2.38 1.78 2.38 2.36 1.76 -5.41%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 1.20 -6.53%
NAPS 0.17 0.21 0.20 0.19 0.21 0.19 0.18 -0.94%
Adjusted Per Share Value based on latest NOSH - 358,249
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 27.42 27.56 28.43 24.83 23.51 19.32 13.38 12.69%
EPS 1.26 0.61 1.90 1.24 1.19 1.18 0.81 7.63%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.55 6.44%
NAPS 0.17 0.1675 0.1598 0.1328 0.1053 0.0947 0.0826 12.77%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.205 0.395 0.235 0.16 0.20 0.11 0.11 -
P/RPS 0.75 1.14 0.66 0.45 0.43 0.28 0.38 11.99%
P/EPS 16.28 51.97 9.87 8.99 8.40 4.66 6.25 17.29%
EY 6.14 1.92 10.13 11.13 11.90 21.45 16.00 -14.74%
DY 3.90 0.00 0.00 0.00 0.00 0.00 10.91 -15.74%
P/NAPS 1.21 1.88 1.18 0.84 0.95 0.58 0.61 12.08%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 28/08/13 28/08/12 26/08/11 24/08/10 27/08/09 -
Price 0.15 0.37 0.28 0.16 0.17 0.12 0.10 -
P/RPS 0.55 1.07 0.79 0.45 0.36 0.31 0.34 8.34%
P/EPS 11.91 48.68 11.76 8.99 7.14 5.08 5.68 13.12%
EY 8.40 2.05 8.50 11.13 14.00 19.67 17.60 -11.59%
DY 5.33 0.00 0.00 0.00 0.00 0.00 12.00 -12.64%
P/NAPS 0.88 1.76 1.40 0.84 0.81 0.63 0.56 7.82%

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