[KARYON] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 43.83%
YoY- 83.21%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 118,915 100,376 127,959 96,396 98,427 99,761 90,769 5.27%
PBT 9,554 8,920 8,017 6,094 3,866 9,039 7,065 5.91%
Tax -2,157 1,070 -2,366 -1,785 -1,514 -2,428 -2,086 0.63%
NP 7,397 9,990 5,651 4,309 2,352 6,611 4,979 7.82%
-
NP to SH 7,397 9,990 5,651 4,309 2,352 6,611 4,979 7.82%
-
Tax Rate 22.58% -12.00% 29.51% 29.29% 39.16% 26.86% 29.53% -
Total Cost 111,518 90,386 122,308 92,087 96,075 93,150 85,790 5.11%
-
Net Worth 95,142 90,385 80,871 80,871 76,103 75,988 66,620 7.01%
Dividend
31/12/17 31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,427 - 1,902 1,902 - 1,899 1,753 -3.83%
Div Payout % 19.29% - 33.67% 44.16% - 28.74% 35.21% -
Equity
31/12/17 31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 95,142 90,385 80,871 80,871 76,103 75,988 66,620 7.01%
NOSH 475,713 475,713 475,713 475,713 380,570 379,942 350,633 5.97%
Ratio Analysis
31/12/17 31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.22% 9.95% 4.42% 4.47% 2.39% 6.63% 5.49% -
ROE 7.77% 11.05% 6.99% 5.33% 3.09% 8.70% 7.47% -
Per Share
31/12/17 31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.00 21.10 26.90 20.26 25.87 26.26 25.89 -0.66%
EPS 1.55 2.10 1.19 0.91 0.62 1.74 1.42 1.68%
DPS 0.30 0.00 0.40 0.40 0.00 0.50 0.50 -9.26%
NAPS 0.20 0.19 0.17 0.17 0.20 0.20 0.19 0.98%
Adjusted Per Share Value based on latest NOSH - 475,713
31/12/17 31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.23 21.30 27.15 20.45 20.88 21.17 19.26 5.27%
EPS 1.57 2.12 1.20 0.91 0.50 1.40 1.06 7.76%
DPS 0.30 0.00 0.40 0.40 0.00 0.40 0.37 -3.91%
NAPS 0.2019 0.1918 0.1716 0.1716 0.1615 0.1612 0.1413 7.02%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/12/17 30/12/16 31/12/15 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.24 0.18 0.20 0.18 0.38 0.325 0.16 -
P/RPS 0.96 0.85 0.74 0.89 1.47 1.24 0.62 8.67%
P/EPS 15.43 8.57 16.84 19.87 61.48 18.68 11.27 6.16%
EY 6.48 11.67 5.94 5.03 1.63 5.35 8.87 -5.79%
DY 1.25 0.00 2.00 2.22 0.00 1.54 3.13 -16.02%
P/NAPS 1.20 0.95 1.18 1.06 1.90 1.62 0.84 7.02%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/02/18 24/02/17 23/02/16 25/11/15 26/11/14 27/11/13 23/11/12 -
Price 0.21 0.23 0.195 0.19 0.315 0.36 0.17 -
P/RPS 0.84 1.09 0.72 0.94 1.22 1.37 0.66 4.69%
P/EPS 13.51 10.95 16.42 20.98 50.96 20.69 11.97 2.32%
EY 7.40 9.13 6.09 4.77 1.96 4.83 8.35 -2.27%
DY 1.43 0.00 2.05 2.11 0.00 1.39 2.94 -12.81%
P/NAPS 1.05 1.21 1.15 1.12 1.57 1.80 0.89 3.19%

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