[KARYON] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 373.96%
YoY- -56.4%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 34,277 31,563 31,179 32,880 32,129 31,718 27,971 3.94%
PBT 3,031 1,923 1,888 1,450 2,899 2,842 2,491 3.80%
Tax 2,632 -581 -575 -540 -812 -822 -331 -
NP 5,663 1,342 1,313 910 2,087 2,020 2,160 20.12%
-
NP to SH 5,663 1,342 1,313 910 2,087 2,020 2,160 20.12%
-
Tax Rate -86.84% 30.21% 30.46% 37.24% 28.01% 28.92% 13.29% -
Total Cost 28,614 30,221 29,866 31,970 30,042 29,698 25,811 1.98%
-
Net Worth 90,385 80,871 80,871 76,103 75,890 63,966 52,219 10.99%
Dividend
31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - 1,897 1,683 830 -
Div Payout % - - - - 90.91% 83.33% 38.46% -
Equity
31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 90,385 80,871 80,871 76,103 75,890 63,966 52,219 10.99%
NOSH 475,713 475,713 475,713 380,570 379,454 336,666 237,362 14.13%
Ratio Analysis
31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 16.52% 4.25% 4.21% 2.77% 6.50% 6.37% 7.72% -
ROE 6.27% 1.66% 1.62% 1.20% 2.75% 3.16% 4.14% -
Per Share
31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 7.21 6.63 6.55 8.64 8.47 9.42 11.78 -8.91%
EPS 1.19 0.28 0.28 0.24 0.55 0.60 0.91 5.23%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.35 -
NAPS 0.19 0.17 0.17 0.20 0.20 0.19 0.22 -2.74%
Adjusted Per Share Value based on latest NOSH - 380,570
31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 7.21 6.63 6.55 6.91 6.75 6.67 5.88 3.95%
EPS 1.19 0.28 0.28 0.19 0.44 0.42 0.45 20.31%
DPS 0.00 0.00 0.00 0.00 0.40 0.35 0.17 -
NAPS 0.19 0.17 0.17 0.16 0.1595 0.1345 0.1098 10.99%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/12/16 31/12/15 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.18 0.20 0.18 0.38 0.325 0.16 0.14 -
P/RPS 2.50 3.01 2.75 4.40 3.84 1.70 1.19 15.16%
P/EPS 15.12 70.90 65.22 158.90 59.09 26.67 15.38 -0.32%
EY 6.61 1.41 1.53 0.63 1.69 3.75 6.50 0.31%
DY 0.00 0.00 0.00 0.00 1.54 3.13 2.50 -
P/NAPS 0.95 1.18 1.06 1.90 1.62 0.84 0.64 7.80%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/02/17 23/02/16 25/11/15 26/11/14 27/11/13 23/11/12 25/11/11 -
Price 0.23 0.195 0.19 0.315 0.36 0.17 0.18 -
P/RPS 3.19 2.94 2.90 3.65 4.25 1.80 1.53 14.99%
P/EPS 19.32 69.12 68.84 131.72 65.45 28.33 19.78 -0.44%
EY 5.18 1.45 1.45 0.76 1.53 3.53 5.06 0.44%
DY 0.00 0.00 0.00 0.00 1.39 2.94 1.94 -
P/NAPS 1.21 1.15 1.12 1.57 1.80 0.89 0.82 7.68%

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