[KARYON] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[KARYON] KARYON INDUSTRIES BHD

Announcement Date

24-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 2.48%

YoY- 130.56%

Quarter Report

KARYON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	132,183	113,485	101,225	85,253	68,718	72,326	51,257	17.08%
YoY %	16.48%	12.11%	18.73%	24.06%	-4.99%	41.10%	-	-
Horiz. %	257.88%	221.40%	197.49%	166.32%	134.07%	141.10%	100.00%	-
PBT	11,857	9,199	7,479	6,516	2,812	5,363	3,385	23.21%
YoY %	28.89%	23.00%	14.78%	131.72%	-47.57%	58.43%	-	-
Horiz. %	350.28%	271.76%	220.95%	192.50%	83.07%	158.43%	100.00%	-
Tax	-2,182	-1,800	-1,914	-1,635	-695	-1,205	-472	29.03%
YoY %	-21.22%	5.96%	-17.06%	-135.25%	42.32%	-155.30%	-	-
Horiz. %	462.29%	381.36%	405.51%	346.40%	147.25%	255.30%	100.00%	-
NP	9,675	7,399	5,565	4,881	2,117	4,158	2,913	22.12%
YoY %	30.76%	32.96%	14.01%	130.56%	-49.09%	42.74%	-	-
Horiz. %	332.13%	254.00%	191.04%	167.56%	72.67%	142.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,675	7,399	5,565	4,881	2,117	4,158	2,913	22.12%
YoY %	30.76%	32.96%	14.01%	130.56%	-49.09%	42.74%	-	-
Horiz. %	332.13%	254.00%	191.04%	167.56%	72.67%	142.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.40%	19.57%	25.59%	25.09%	24.72%	22.47%	13.94%	-
YoY %	-5.98%	-23.52%	1.99%	1.50%	10.01%	61.19%	-	-
Horiz. %	131.99%	140.39%	183.57%	179.99%	177.33%	161.19%	100.00%	-
Total Cost	122,508	106,086	95,660	80,372	66,601	68,168	48,344	16.74%
YoY %	15.48%	10.90%	19.02%	20.68%	-2.30%	41.01%	-	-
Horiz. %	253.41%	219.44%	197.87%	166.25%	137.76%	141.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	76,510	68,067	50,081	45,070	35,704	37,733	32,257	15.46%
YoY %	12.40%	35.91%	11.12%	26.23%	-5.38%	16.98%	-	-
Horiz. %	237.19%	211.01%	155.26%	139.72%	110.69%	116.98%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	4,839	2,424	715	2,528	1,190	-	-	-
YoY %	99.63%	239.02%	-71.72%	112.44%	0.00%	-	-	-
Horiz. %	406.64%	203.70%	60.08%	212.44%	100.00%	-	-	-
Div Payout %	50.02%	32.77%	12.85%	51.81%	56.22%	-	-	-
YoY %	52.64%	155.02%	-75.20%	-7.84%	0.00%	-	-	-
Horiz. %	88.97%	58.29%	22.86%	92.16%	100.00%	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	76,510	68,067	50,081	45,070	35,704	37,733	32,257	15.46%
YoY %	12.40%	35.91%	11.12%	26.23%	-5.38%	16.98%	-	-
Horiz. %	237.19%	211.01%	155.26%	139.72%	110.69%	116.98%	100.00%	-
NOSH	382,553	358,249	238,481	237,213	198,358	188,666	179,206	13.45%
YoY %	6.78%	50.22%	0.53%	19.59%	5.14%	5.28%	-	-
Horiz. %	213.47%	199.91%	133.08%	132.37%	110.69%	105.28%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	7.32%	6.52%	5.50%	5.73%	3.08%	5.75%	5.68%	-
YoY %	12.27%	18.55%	-4.01%	86.04%	-46.43%	1.23%	-	-
Horiz. %	128.87%	114.79%	96.83%	100.88%	54.23%	101.23%	100.00%	-
ROE	12.65%	10.87%	11.11%	10.83%	5.93%	11.02%	9.03%	-
YoY %	16.38%	-2.16%	2.59%	82.63%	-46.19%	22.04%	-	-
Horiz. %	140.09%	120.38%	123.03%	119.93%	65.67%	122.04%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	34.55	31.68	42.45	35.94	34.64	38.34	28.60	3.19%
YoY %	9.06%	-25.37%	18.11%	3.75%	-9.65%	34.06%	-	-
Horiz. %	120.80%	110.77%	148.43%	125.66%	121.12%	134.06%	100.00%	-
EPS	2.53	2.07	2.33	2.06	1.07	2.20	1.63	7.59%
YoY %	22.22%	-11.16%	13.11%	92.52%	-51.36%	34.97%	-	-
Horiz. %	155.21%	126.99%	142.94%	126.38%	65.64%	134.97%	100.00%	-
DPS	1.26	0.68	0.30	1.07	0.60	0.00	0.00	-
YoY %	85.29%	126.67%	-71.96%	78.33%	0.00%	0.00%	-	-
Horiz. %	210.00%	113.33%	50.00%	178.33%	100.00%	-	-	-
NAPS	0.20	0.19	0.21	0.19	0.18	0.20	0.18	1.76%
YoY %	5.26%	-9.52%	10.53%	5.56%	-10.00%	11.11%	-	-
Horiz. %	111.11%	105.56%	116.67%	105.56%	100.00%	111.11%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 237,213
RPS	27.79	23.86	21.28	17.92	14.45	15.20	10.77	17.09%
YoY %	16.47%	12.12%	18.75%	24.01%	-4.93%	41.13%	-	-
Horiz. %	258.03%	221.54%	197.59%	166.39%	134.17%	141.13%	100.00%	-
EPS	2.03	1.56	1.17	1.03	0.45	0.87	0.61	22.16%
YoY %	30.13%	33.33%	13.59%	128.89%	-48.28%	42.62%	-	-
Horiz. %	332.79%	255.74%	191.80%	168.85%	73.77%	142.62%	100.00%	-
DPS	1.02	0.51	0.15	0.53	0.25	0.00	0.00	-
YoY %	100.00%	240.00%	-71.70%	112.00%	0.00%	0.00%	-	-
Horiz. %	408.00%	204.00%	60.00%	212.00%	100.00%	-	-	-
NAPS	0.1608	0.1431	0.1053	0.0947	0.0751	0.0793	0.0678	15.46%
YoY %	12.37%	35.90%	11.19%	26.10%	-5.30%	16.96%	-	-
Horiz. %	237.17%	211.06%	155.31%	139.68%	110.77%	116.96%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.235	0.16	0.20	0.11	0.11	0.15	0.21	-
P/RPS	0.68	0.51	0.47	0.31	0.32	0.39	0.73	-1.17%
YoY %	33.33%	8.51%	51.61%	-3.12%	-17.95%	-46.58%	-	-
Horiz. %	93.15%	69.86%	64.38%	42.47%	43.84%	53.42%	100.00%	-
P/EPS	9.29	7.75	8.57	5.35	10.31	6.81	12.92	-5.34%
YoY %	19.87%	-9.57%	60.19%	-48.11%	51.40%	-47.29%	-	-
Horiz. %	71.90%	59.98%	66.33%	41.41%	79.80%	52.71%	100.00%	-
EY	10.76	12.91	11.67	18.71	9.70	14.69	7.74	5.63%
YoY %	-16.65%	10.63%	-37.63%	92.89%	-33.97%	89.79%	-	-
Horiz. %	139.02%	166.80%	150.78%	241.73%	125.32%	189.79%	100.00%	-
DY	5.38	4.23	1.50	9.69	5.45	0.00	0.00	-
YoY %	27.19%	182.00%	-84.52%	77.80%	0.00%	0.00%	-	-
Horiz. %	98.72%	77.61%	27.52%	177.80%	100.00%	-	-	-
P/NAPS	1.18	0.84	0.95	0.58	0.61	0.75	1.17	0.14%
YoY %	40.48%	-11.58%	63.79%	-4.92%	-18.67%	-35.90%	-	-
Horiz. %	100.85%	71.79%	81.20%	49.57%	52.14%	64.10%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	28/08/12	26/08/11	24/08/10	27/08/09	18/08/08	27/08/07	-
Price	0.28	0.16	0.17	0.12	0.10	0.15	0.19	-
P/RPS	0.81	0.51	0.40	0.33	0.29	0.39	0.66	3.46%
YoY %	58.82%	27.50%	21.21%	13.79%	-25.64%	-40.91%	-	-
Horiz. %	122.73%	77.27%	60.61%	50.00%	43.94%	59.09%	100.00%	-
P/EPS	11.07	7.75	7.29	5.83	9.37	6.81	11.69	-0.90%
YoY %	42.84%	6.31%	25.04%	-37.78%	37.59%	-41.75%	-	-
Horiz. %	94.70%	66.30%	62.36%	49.87%	80.15%	58.25%	100.00%	-
EY	9.03	12.91	13.73	17.15	10.67	14.69	8.56	0.89%
YoY %	-30.05%	-5.97%	-19.94%	60.73%	-27.37%	71.61%	-	-
Horiz. %	105.49%	150.82%	160.40%	200.35%	124.65%	171.61%	100.00%	-
DY	4.52	4.23	1.76	8.88	6.00	0.00	0.00	-
YoY %	6.86%	140.34%	-80.18%	48.00%	0.00%	0.00%	-	-
Horiz. %	75.33%	70.50%	29.33%	148.00%	100.00%	-	-	-
P/NAPS	1.40	0.84	0.81	0.63	0.56	0.75	1.06	4.74%
YoY %	66.67%	3.70%	28.57%	12.50%	-25.33%	-29.25%	-	-
Horiz. %	132.08%	79.25%	76.42%	59.43%	52.83%	70.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos