[KARYON] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 12.75%
YoY- -45.97%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 117,232 106,518 88,180 66,194 78,763 55,333 43,597 17.90%
PBT 9,550 7,319 7,318 3,128 5,748 3,474 3,399 18.77%
Tax -2,291 -1,749 -1,674 -741 -1,330 -648 -448 31.22%
NP 7,259 5,570 5,644 2,387 4,418 2,826 2,951 16.16%
-
NP to SH 7,259 5,570 5,644 2,387 4,418 2,826 2,951 16.16%
-
Tax Rate 23.99% 23.90% 22.88% 23.69% 23.14% 18.65% 13.18% -
Total Cost 109,973 100,948 82,536 63,807 74,345 52,507 40,646 18.02%
-
Net Worth 63,966 52,219 47,362 35,794 38,626 34,120 23,724 17.95%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,276 1,545 1,335 2,383 - - - -
Div Payout % 45.14% 27.75% 23.66% 99.84% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 63,966 52,219 47,362 35,794 38,626 34,120 23,724 17.95%
NOSH 336,666 237,362 236,813 198,857 183,934 179,583 131,805 16.90%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.19% 5.23% 6.40% 3.61% 5.61% 5.11% 6.77% -
ROE 11.35% 10.67% 11.92% 6.67% 11.44% 8.28% 12.44% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.82 44.88 37.24 33.29 42.82 30.81 33.08 0.85%
EPS 2.16 2.35 2.38 1.20 2.40 1.57 2.24 -0.60%
DPS 0.97 0.65 0.56 1.20 0.00 0.00 0.00 -
NAPS 0.19 0.22 0.20 0.18 0.21 0.19 0.18 0.90%
Adjusted Per Share Value based on latest NOSH - 198,857
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 24.64 22.39 18.54 13.91 16.56 11.63 9.16 17.91%
EPS 1.53 1.17 1.19 0.50 0.93 0.59 0.62 16.23%
DPS 0.69 0.32 0.28 0.50 0.00 0.00 0.00 -
NAPS 0.1345 0.1098 0.0996 0.0752 0.0812 0.0717 0.0499 17.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.16 0.14 0.10 0.10 0.15 0.17 0.26 -
P/RPS 0.46 0.31 0.27 0.30 0.35 0.55 0.79 -8.61%
P/EPS 7.42 5.97 4.20 8.33 6.24 10.80 11.61 -7.18%
EY 13.48 16.76 23.83 12.00 16.01 9.26 8.61 7.75%
DY 6.08 4.64 5.64 11.98 0.00 0.00 0.00 -
P/NAPS 0.84 0.64 0.50 0.56 0.71 0.89 1.44 -8.58%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 25/11/11 18/11/10 24/11/09 28/11/08 27/11/07 30/11/06 -
Price 0.17 0.18 0.11 0.39 0.10 0.15 0.24 -
P/RPS 0.49 0.40 0.30 1.17 0.23 0.49 0.73 -6.42%
P/EPS 7.88 7.67 4.62 32.49 4.16 9.53 10.72 -4.99%
EY 12.68 13.04 21.67 3.08 24.02 10.49 9.33 5.24%
DY 5.73 3.61 5.13 3.07 0.00 0.00 0.00 -
P/NAPS 0.89 0.82 0.55 2.17 0.48 0.79 1.33 -6.47%

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