[KARYON] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 17.99%
YoY- 49.58%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 133,014 121,025 111,853 91,512 68,776 81,989 57,272 15.06%
PBT 12,052 9,420 8,513 8,274 5,842 6,149 4,265 18.88%
Tax -3,237 -2,781 -1,849 -1,669 -1,426 -1,488 -765 27.15%
NP 8,814 6,638 6,664 6,605 4,416 4,661 3,500 16.62%
-
NP to SH 8,814 6,638 6,664 6,605 4,416 4,661 3,500 16.62%
-
Tax Rate 26.86% 29.52% 21.72% 20.17% 24.41% 24.20% 17.94% -
Total Cost 124,200 114,386 105,189 84,906 64,360 77,328 53,772 14.95%
-
Net Worth 75,988 66,620 52,360 47,634 40,555 39,684 34,160 14.24%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,532 2,337 1,110 - 1,802 - - -
Div Payout % 28.74% 35.21% 16.67% - 40.82% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 75,988 66,620 52,360 47,634 40,555 39,684 34,160 14.24%
NOSH 379,942 350,633 238,000 238,173 225,306 188,972 179,794 13.26%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.63% 5.49% 5.96% 7.22% 6.42% 5.69% 6.11% -
ROE 11.60% 9.96% 12.73% 13.87% 10.89% 11.75% 10.25% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 35.01 34.52 47.00 38.42 30.53 43.39 31.85 1.58%
EPS 2.32 1.89 2.80 2.77 1.96 2.47 1.95 2.93%
DPS 0.67 0.67 0.47 0.00 0.80 0.00 0.00 -
NAPS 0.20 0.19 0.22 0.20 0.18 0.21 0.19 0.85%
Adjusted Per Share Value based on latest NOSH - 236,813
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 28.22 25.68 23.73 19.42 14.59 17.40 12.15 15.06%
EPS 1.87 1.41 1.41 1.40 0.94 0.99 0.74 16.69%
DPS 0.54 0.50 0.24 0.00 0.38 0.00 0.00 -
NAPS 0.1612 0.1413 0.1111 0.1011 0.086 0.0842 0.0725 14.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.325 0.16 0.14 0.10 0.10 0.15 0.17 -
P/RPS 0.93 0.46 0.30 0.26 0.33 0.35 0.53 9.81%
P/EPS 14.01 8.45 5.00 3.61 5.10 6.08 8.73 8.19%
EY 7.14 11.83 20.00 27.73 19.60 16.44 11.45 -7.56%
DY 2.05 4.17 3.33 0.00 8.00 0.00 0.00 -
P/NAPS 1.62 0.84 0.64 0.50 0.56 0.71 0.89 10.48%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 23/11/12 25/11/11 18/11/10 24/11/09 28/11/08 27/11/07 -
Price 0.36 0.17 0.18 0.11 0.39 0.10 0.15 -
P/RPS 1.03 0.49 0.38 0.29 1.28 0.23 0.47 13.95%
P/EPS 15.52 8.98 6.43 3.97 19.90 4.05 7.71 12.35%
EY 6.44 11.14 15.56 25.21 5.03 24.67 12.98 -11.01%
DY 1.85 3.92 2.59 0.00 2.05 0.00 0.00 -
P/NAPS 1.80 0.89 0.82 0.55 2.17 0.48 0.79 14.69%

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