[KARYON] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -50.43%
YoY- 174.59%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 32,833 26,463 22,628 19,546 14,612 17,271 12,379 17.63%
PBT 2,875 2,485 934 1,112 -1,254 1,136 275 47.81%
Tax 256 -205 -362 -422 329 -214 -74 -
NP 3,131 2,280 572 690 -925 922 201 57.96%
-
NP to SH 3,131 2,280 572 690 -925 922 201 57.96%
-
Tax Rate -8.90% 8.25% 38.76% 37.95% - 18.84% 26.91% -
Total Cost 29,702 24,183 22,056 18,856 15,537 16,349 12,178 16.00%
-
Net Worth 66,622 46,580 47,666 40,064 37,755 34,349 25,125 17.63%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,155 1,593 715 1,335 - - - -
Div Payout % 100.79% 69.89% 125.00% 193.55% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 66,622 46,580 47,666 40,064 37,755 34,349 25,125 17.63%
NOSH 350,645 245,161 238,333 222,580 188,775 180,784 167,500 13.09%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.54% 8.62% 2.53% 3.53% -6.33% 5.34% 1.62% -
ROE 4.70% 4.89% 1.20% 1.72% -2.45% 2.68% 0.80% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.36 10.79 9.49 8.78 7.74 9.55 7.39 4.01%
EPS 0.90 0.93 0.24 0.31 -0.49 0.51 0.12 39.86%
DPS 0.90 0.65 0.30 0.60 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.20 0.18 0.20 0.19 0.15 4.01%
Adjusted Per Share Value based on latest NOSH - 222,580
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.90 5.56 4.76 4.11 3.07 3.63 2.60 17.64%
EPS 0.66 0.48 0.12 0.15 -0.19 0.19 0.04 59.48%
DPS 0.66 0.33 0.15 0.28 0.00 0.00 0.00 -
NAPS 0.14 0.0979 0.1002 0.0842 0.0794 0.0722 0.0528 17.62%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.17 0.17 0.10 0.11 0.11 0.16 0.25 -
P/RPS 1.82 1.57 1.05 1.25 1.42 1.67 0.00 -
P/EPS 19.04 18.28 41.67 35.48 -22.45 31.37 0.00 -
EY 5.25 5.47 2.40 2.82 -4.45 3.19 0.00 -
DY 5.29 3.82 3.00 5.45 0.00 0.00 0.00 -
P/NAPS 0.89 0.89 0.50 0.61 0.55 0.84 1.67 -9.94%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 24/02/12 22/02/11 23/02/10 25/02/09 27/02/08 28/02/07 -
Price 0.17 0.20 0.17 0.12 0.14 0.15 0.28 -
P/RPS 1.82 1.85 1.79 1.37 1.81 1.57 0.00 -
P/EPS 19.04 21.51 70.83 38.71 -28.57 29.41 0.00 -
EY 5.25 4.65 1.41 2.58 -3.50 3.40 0.00 -
DY 5.29 3.25 1.76 5.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.05 0.85 0.67 0.70 0.79 1.87 -11.62%

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