[KARYON] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 15.0%
YoY- -5.26%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 121,025 111,853 91,512 68,776 81,989 57,272 54,271 14.28%
PBT 9,420 8,513 8,274 5,842 6,149 4,265 5,193 10.42%
Tax -2,781 -1,849 -1,669 -1,426 -1,488 -765 -516 32.37%
NP 6,638 6,664 6,605 4,416 4,661 3,500 4,677 6.00%
-
NP to SH 6,638 6,664 6,605 4,416 4,661 3,500 4,677 6.00%
-
Tax Rate 29.52% 21.72% 20.17% 24.41% 24.20% 17.94% 9.94% -
Total Cost 114,386 105,189 84,906 64,360 77,328 53,772 49,593 14.93%
-
Net Worth 66,620 52,360 47,634 40,555 39,684 34,160 24,532 18.09%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,337 1,110 - 1,802 - - - -
Div Payout % 35.21% 16.67% - 40.82% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 66,620 52,360 47,634 40,555 39,684 34,160 24,532 18.09%
NOSH 350,633 238,000 238,173 225,306 188,972 179,794 136,293 17.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.49% 5.96% 7.22% 6.42% 5.69% 6.11% 8.62% -
ROE 9.96% 12.73% 13.87% 10.89% 11.75% 10.25% 19.07% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.52 47.00 38.42 30.53 43.39 31.85 39.82 -2.35%
EPS 1.89 2.80 2.77 1.96 2.47 1.95 3.43 -9.44%
DPS 0.67 0.47 0.00 0.80 0.00 0.00 0.00 -
NAPS 0.19 0.22 0.20 0.18 0.21 0.19 0.18 0.90%
Adjusted Per Share Value based on latest NOSH - 198,857
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.44 23.51 19.24 14.46 17.24 12.04 11.41 14.28%
EPS 1.40 1.40 1.39 0.93 0.98 0.74 0.98 6.11%
DPS 0.49 0.23 0.00 0.38 0.00 0.00 0.00 -
NAPS 0.14 0.1101 0.1001 0.0853 0.0834 0.0718 0.0516 18.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.16 0.14 0.10 0.10 0.15 0.17 0.26 -
P/RPS 0.46 0.30 0.26 0.33 0.35 0.53 0.00 -
P/EPS 8.45 5.00 3.61 5.10 6.08 8.73 0.00 -
EY 11.83 20.00 27.73 19.60 16.44 11.45 0.00 -
DY 4.17 3.33 0.00 8.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.64 0.50 0.56 0.71 0.89 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 25/11/11 18/11/10 24/11/09 28/11/08 27/11/07 30/11/06 -
Price 0.17 0.18 0.11 0.39 0.10 0.15 0.24 -
P/RPS 0.49 0.38 0.29 1.28 0.23 0.47 0.00 -
P/EPS 8.98 6.43 3.97 19.90 4.05 7.71 0.00 -
EY 11.14 15.56 25.21 5.03 24.67 12.98 0.00 -
DY 3.92 2.59 0.00 2.05 0.00 0.00 0.00 -
P/NAPS 0.89 0.82 0.55 2.17 0.48 0.79 0.00 -

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
Post a Comment