[KARYON] YoY Cumulative 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- 72.5%
YoY- -5.26%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 90,769 83,890 68,634 51,582 61,492 42,954 22,613 26.03%
PBT 7,065 6,385 6,206 4,382 4,612 3,199 2,164 21.77%
Tax -2,086 -1,387 -1,252 -1,070 -1,116 -574 -215 45.99%
NP 4,979 4,998 4,954 3,312 3,496 2,625 1,949 16.90%
-
NP to SH 4,979 4,998 4,954 3,312 3,496 2,625 1,949 16.90%
-
Tax Rate 29.53% 21.72% 20.17% 24.42% 24.20% 17.94% 9.94% -
Total Cost 85,790 78,892 63,680 48,270 57,996 40,329 20,664 26.74%
-
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 1,753 833 - 1,351 - - - -
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 7.47% 9.55% 10.40% 8.17% 8.81% 7.68% 7.94% -
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 25.89 35.25 28.82 22.89 32.54 23.89 16.59 7.69%
EPS 1.42 2.10 2.08 1.47 1.85 1.46 1.43 -0.11%
DPS 0.50 0.35 0.00 0.60 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 19.08 17.63 14.43 10.84 12.93 9.03 4.75 26.05%
EPS 1.05 1.05 1.04 0.70 0.73 0.55 0.41 16.95%
DPS 0.37 0.18 0.00 0.28 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 0.62 0.40 0.35 0.44 0.46 0.71 0.00 -
P/EPS 11.27 6.67 4.81 6.80 8.11 11.64 0.00 -
EY 8.87 15.00 20.80 14.70 12.33 8.59 0.00 -
DY 3.13 2.50 0.00 6.00 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 0.66 0.51 0.38 1.70 0.31 0.63 0.00 -
P/EPS 11.97 8.57 5.29 26.53 5.41 10.27 0.00 -
EY 8.35 11.67 18.91 3.77 18.50 9.73 0.00 -
DY 2.94 1.94 0.00 1.54 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