[KARYON] YoY Cumulative 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- 93.91%
YoY- 4.26%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 65,217 65,547 67,632 59,051 55,919 45,956 31,831 12.69%
PBT 4,206 2,416 6,140 4,223 3,894 3,555 2,533 8.81%
Tax -1,210 -974 -1,616 -1,264 -1,056 -756 -613 11.99%
NP 2,996 1,442 4,524 2,959 2,838 2,799 1,920 7.69%
-
NP to SH 2,996 1,442 4,524 2,959 2,838 2,799 1,920 7.69%
-
Tax Rate 28.77% 40.31% 26.32% 29.93% 27.12% 21.27% 24.20% -
Total Cost 62,221 64,105 63,108 56,092 53,081 43,157 29,911 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 1,902 - - - - - 1,309 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 3.70% 1.81% 5.95% 4.68% 5.67% 6.21% 4.89% -
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 13.71 17.27 17.79 17.76 23.45 19.37 14.59 -1.03%
EPS 0.63 0.38 1.19 0.89 1.19 1.18 0.88 -5.41%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.60 -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 13.71 13.78 14.22 12.41 11.75 9.66 6.69 12.69%
EPS 0.63 0.30 0.95 0.62 0.60 0.59 0.40 7.86%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.28 6.12%
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 1.50 2.29 1.32 0.90 0.85 0.57 0.75 12.24%
P/EPS 32.55 103.95 19.75 17.98 16.81 9.32 12.50 17.28%
EY 3.07 0.96 5.06 5.56 5.95 10.73 8.00 -14.74%
DY 1.95 0.00 0.00 0.00 0.00 0.00 5.45 -15.73%
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 1.09 2.14 1.57 0.90 0.73 0.62 0.69 7.91%
P/EPS 23.82 97.37 23.53 17.98 14.29 10.17 11.36 13.12%
EY 4.20 1.03 4.25 5.56 7.00 9.83 8.80 -11.59%
DY 2.67 0.00 0.00 0.00 0.00 0.00 6.00 -12.61%
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