[KARYON] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 83.8%
YoY- 107.77%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 79,228 78,696 66,099 65,217 65,547 67,632 59,051 4.81%
PBT 4,425 5,968 5,889 4,206 2,416 6,140 4,223 0.74%
Tax -1,217 -1,399 -1,562 -1,210 -974 -1,616 -1,264 -0.60%
NP 3,208 4,569 4,327 2,996 1,442 4,524 2,959 1.30%
-
NP to SH 3,208 4,569 4,327 2,996 1,442 4,524 2,959 1.30%
-
Tax Rate 27.50% 23.44% 26.52% 28.77% 40.31% 26.32% 29.93% -
Total Cost 76,020 74,127 61,772 62,221 64,105 63,108 56,092 4.98%
-
Net Worth 99,899 90,385 85,628 80,871 79,689 76,033 63,169 7.60%
Dividend
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,427 1,427 - 1,902 - - - -
Div Payout % 44.49% 31.24% - 63.51% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 99,899 90,385 85,628 80,871 79,689 76,033 63,169 7.60%
NOSH 475,713 475,713 475,713 475,713 379,473 380,168 332,471 5.89%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.05% 5.81% 6.55% 4.59% 2.20% 6.69% 5.01% -
ROE 3.21% 5.06% 5.05% 3.70% 1.81% 5.95% 4.68% -
Per Share
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.65 16.54 13.89 13.71 17.27 17.79 17.76 -1.02%
EPS 0.67 0.96 0.91 0.63 0.38 1.19 0.89 -4.43%
DPS 0.30 0.30 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.18 0.17 0.21 0.20 0.19 1.61%
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.65 16.54 13.89 13.71 13.78 14.22 12.41 4.81%
EPS 0.67 0.96 0.91 0.63 0.30 0.95 0.62 1.24%
DPS 0.30 0.30 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.18 0.17 0.1675 0.1598 0.1328 7.60%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.185 0.255 0.185 0.205 0.395 0.235 0.16 -
P/RPS 1.11 1.54 1.33 1.50 2.29 1.32 0.90 3.40%
P/EPS 27.43 26.55 20.34 32.55 103.95 19.75 17.98 6.98%
EY 3.65 3.77 4.92 3.07 0.96 5.06 5.56 -6.50%
DY 1.62 1.18 0.00 1.95 0.00 0.00 0.00 -
P/NAPS 0.88 1.34 1.03 1.21 1.88 1.18 0.84 0.74%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 22/11/18 27/11/17 23/11/16 26/08/15 27/08/14 28/08/13 28/08/12 -
Price 0.17 0.235 0.18 0.15 0.37 0.28 0.16 -
P/RPS 1.02 1.42 1.30 1.09 2.14 1.57 0.90 2.02%
P/EPS 25.21 24.47 19.79 23.82 97.37 23.53 17.98 5.55%
EY 3.97 4.09 5.05 4.20 1.03 4.25 5.56 -5.24%
DY 1.76 1.28 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 0.81 1.24 1.00 0.88 1.76 1.40 0.84 -0.57%

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