[KARYON] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -3.9%
YoY- -49.09%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 113,485 101,225 85,253 68,718 72,326 51,257 43,073 17.50%
PBT 9,199 7,479 6,516 2,812 5,363 3,385 3,012 20.43%
Tax -1,800 -1,914 -1,635 -695 -1,205 -472 -417 27.57%
NP 7,399 5,565 4,881 2,117 4,158 2,913 2,595 19.06%
-
NP to SH 7,399 5,565 4,881 2,117 4,158 2,913 2,595 19.06%
-
Tax Rate 19.57% 25.59% 25.09% 24.72% 22.47% 13.94% 13.84% -
Total Cost 106,086 95,660 80,372 66,601 68,168 48,344 40,478 17.40%
-
Net Worth 68,067 50,081 45,070 35,704 37,733 32,257 23,376 19.47%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,424 715 2,528 1,190 - - - -
Div Payout % 32.77% 12.85% 51.81% 56.22% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 68,067 50,081 45,070 35,704 37,733 32,257 23,376 19.47%
NOSH 358,249 238,481 237,213 198,358 188,666 179,206 129,870 18.40%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.52% 5.50% 5.73% 3.08% 5.75% 5.68% 6.02% -
ROE 10.87% 11.11% 10.83% 5.93% 11.02% 9.03% 11.10% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 31.68 42.45 35.94 34.64 38.34 28.60 33.17 -0.76%
EPS 2.07 2.33 2.06 1.07 2.20 1.63 2.00 0.57%
DPS 0.68 0.30 1.07 0.60 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.19 0.18 0.20 0.18 0.18 0.90%
Adjusted Per Share Value based on latest NOSH - 198,358
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 23.86 21.28 17.92 14.45 15.20 10.77 9.05 17.51%
EPS 1.56 1.17 1.03 0.45 0.87 0.61 0.55 18.95%
DPS 0.51 0.15 0.53 0.25 0.00 0.00 0.00 -
NAPS 0.1431 0.1053 0.0947 0.0751 0.0793 0.0678 0.0491 19.49%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.16 0.20 0.11 0.11 0.15 0.21 0.24 -
P/RPS 0.51 0.47 0.31 0.32 0.39 0.73 0.72 -5.58%
P/EPS 7.75 8.57 5.35 10.31 6.81 12.92 12.01 -7.03%
EY 12.91 11.67 18.71 9.70 14.69 7.74 8.33 7.56%
DY 4.23 1.50 9.69 5.45 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 0.58 0.61 0.75 1.17 1.33 -7.36%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 24/08/10 27/08/09 18/08/08 27/08/07 21/08/06 -
Price 0.16 0.17 0.12 0.10 0.15 0.19 0.28 -
P/RPS 0.51 0.40 0.33 0.29 0.39 0.66 0.84 -7.97%
P/EPS 7.75 7.29 5.83 9.37 6.81 11.69 14.01 -9.38%
EY 12.91 13.73 17.15 10.67 14.69 8.56 7.14 10.36%
DY 4.23 1.76 8.88 6.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.81 0.63 0.56 0.75 1.06 1.56 -9.79%

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