[KARYON] YoY Cumulative 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- 76.99%
YoY- 49.58%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 99,761 90,769 83,890 68,634 51,582 61,492 42,954 15.06%
PBT 9,039 7,065 6,385 6,206 4,382 4,612 3,199 18.88%
Tax -2,428 -2,086 -1,387 -1,252 -1,070 -1,116 -574 27.14%
NP 6,611 4,979 4,998 4,954 3,312 3,496 2,625 16.62%
-
NP to SH 6,611 4,979 4,998 4,954 3,312 3,496 2,625 16.62%
-
Tax Rate 26.86% 29.53% 21.72% 20.17% 24.42% 24.20% 17.94% -
Total Cost 93,150 85,790 78,892 63,680 48,270 57,996 40,329 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 1,899 1,753 833 - 1,351 - - -
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 8.70% 7.47% 9.55% 10.40% 8.17% 8.81% 7.68% -
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 26.26 25.89 35.25 28.82 22.89 32.54 23.89 1.58%
EPS 1.74 1.42 2.10 2.08 1.47 1.85 1.46 2.96%
DPS 0.50 0.50 0.35 0.00 0.60 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 20.97 19.08 17.63 14.43 10.84 12.93 9.03 15.06%
EPS 1.39 1.05 1.05 1.04 0.70 0.73 0.55 16.69%
DPS 0.40 0.37 0.18 0.00 0.28 0.00 0.00 -
NAPS 0.1597 0.14 0.1101 0.1001 0.0853 0.0834 0.0718 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 1.24 0.62 0.40 0.35 0.44 0.46 0.71 9.72%
P/EPS 18.68 11.27 6.67 4.81 6.80 8.11 11.64 8.19%
EY 5.35 8.87 15.00 20.80 14.70 12.33 8.59 -7.58%
DY 1.54 3.13 2.50 0.00 6.00 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 1.37 0.66 0.51 0.38 1.70 0.31 0.63 13.80%
P/EPS 20.69 11.97 8.57 5.29 26.53 5.41 10.27 12.37%
EY 4.83 8.35 11.67 18.91 3.77 18.50 9.73 -11.00%
DY 1.39 2.94 1.94 0.00 1.54 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