[KARYON] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 40.96%
YoY- -6.48%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 31,179 32,880 32,129 31,718 27,971 22,678 19,751 7.90%
PBT 1,888 1,450 2,899 2,842 2,491 2,651 1,849 0.34%
Tax -575 -540 -812 -822 -331 -496 -457 3.90%
NP 1,313 910 2,087 2,020 2,160 2,155 1,392 -0.96%
-
NP to SH 1,313 910 2,087 2,020 2,160 2,155 1,392 -0.96%
-
Tax Rate 30.46% 37.24% 28.01% 28.92% 13.29% 18.71% 24.72% -
Total Cost 29,866 31,970 30,042 29,698 25,811 20,523 18,359 8.44%
-
Net Worth 80,871 76,103 75,890 63,966 52,219 47,362 35,794 14.54%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 1,897 1,683 830 - 1,193 -
Div Payout % - - 90.91% 83.33% 38.46% - 85.71% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 80,871 76,103 75,890 63,966 52,219 47,362 35,794 14.54%
NOSH 475,713 380,570 379,454 336,666 237,362 236,813 198,857 15.63%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.21% 2.77% 6.50% 6.37% 7.72% 9.50% 7.05% -
ROE 1.62% 1.20% 2.75% 3.16% 4.14% 4.55% 3.89% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.55 8.64 8.47 9.42 11.78 9.58 9.93 -6.69%
EPS 0.28 0.24 0.55 0.60 0.91 0.91 0.70 -14.15%
DPS 0.00 0.00 0.50 0.50 0.35 0.00 0.60 -
NAPS 0.17 0.20 0.20 0.19 0.22 0.20 0.18 -0.94%
Adjusted Per Share Value based on latest NOSH - 336,666
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.55 6.91 6.75 6.67 5.88 4.77 4.15 7.89%
EPS 0.28 0.19 0.44 0.42 0.45 0.45 0.29 -0.58%
DPS 0.00 0.00 0.40 0.35 0.17 0.00 0.25 -
NAPS 0.17 0.16 0.1595 0.1345 0.1098 0.0996 0.0752 14.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.18 0.38 0.325 0.16 0.14 0.10 0.10 -
P/RPS 2.75 4.40 3.84 1.70 1.19 1.04 1.01 18.15%
P/EPS 65.22 158.90 59.09 26.67 15.38 10.99 14.29 28.77%
EY 1.53 0.63 1.69 3.75 6.50 9.10 7.00 -22.37%
DY 0.00 0.00 1.54 3.13 2.50 0.00 6.00 -
P/NAPS 1.06 1.90 1.62 0.84 0.64 0.50 0.56 11.21%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 27/11/13 23/11/12 25/11/11 18/11/10 24/11/09 -
Price 0.19 0.315 0.36 0.17 0.18 0.11 0.39 -
P/RPS 2.90 3.65 4.25 1.80 1.53 1.15 3.93 -4.93%
P/EPS 68.84 131.72 65.45 28.33 19.78 12.09 55.71 3.58%
EY 1.45 0.76 1.53 3.53 5.06 8.27 1.79 -3.44%
DY 0.00 0.00 1.39 2.94 1.94 0.00 1.54 -
P/NAPS 1.12 1.57 1.80 0.89 0.82 0.55 2.17 -10.43%

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