[KARYON] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 15.63%
YoY- 136.45%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 132,594 117,232 106,518 88,180 66,194 78,763 55,333 15.66%
PBT 11,914 9,550 7,319 7,318 3,128 5,748 3,474 22.77%
Tax -2,172 -2,291 -1,749 -1,674 -741 -1,330 -648 22.31%
NP 9,742 7,259 5,570 5,644 2,387 4,418 2,826 22.88%
-
NP to SH 9,742 7,259 5,570 5,644 2,387 4,418 2,826 22.88%
-
Tax Rate 18.23% 23.99% 23.90% 22.88% 23.69% 23.14% 18.65% -
Total Cost 122,852 109,973 100,948 82,536 63,807 74,345 52,507 15.20%
-
Net Worth 75,890 63,966 52,219 47,362 35,794 38,626 34,120 14.23%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 5,053 3,276 1,545 1,335 2,383 - - -
Div Payout % 51.87% 45.14% 27.75% 23.66% 99.84% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 75,890 63,966 52,219 47,362 35,794 38,626 34,120 14.23%
NOSH 379,454 336,666 237,362 236,813 198,857 183,934 179,583 13.26%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.35% 6.19% 5.23% 6.40% 3.61% 5.61% 5.11% -
ROE 12.84% 11.35% 10.67% 11.92% 6.67% 11.44% 8.28% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 34.94 34.82 44.88 37.24 33.29 42.82 30.81 2.11%
EPS 2.57 2.16 2.35 2.38 1.20 2.40 1.57 8.55%
DPS 1.33 0.97 0.65 0.56 1.20 0.00 0.00 -
NAPS 0.20 0.19 0.22 0.20 0.18 0.21 0.19 0.85%
Adjusted Per Share Value based on latest NOSH - 236,813
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 27.87 24.64 22.39 18.54 13.91 16.56 11.63 15.66%
EPS 2.05 1.53 1.17 1.19 0.50 0.93 0.59 23.04%
DPS 1.06 0.69 0.32 0.28 0.50 0.00 0.00 -
NAPS 0.1595 0.1345 0.1098 0.0996 0.0752 0.0812 0.0717 14.24%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.325 0.16 0.14 0.10 0.10 0.15 0.17 -
P/RPS 0.93 0.46 0.31 0.27 0.30 0.35 0.55 9.14%
P/EPS 12.66 7.42 5.97 4.20 8.33 6.24 10.80 2.68%
EY 7.90 13.48 16.76 23.83 12.00 16.01 9.26 -2.61%
DY 4.10 6.08 4.64 5.64 11.98 0.00 0.00 -
P/NAPS 1.62 0.84 0.64 0.50 0.56 0.71 0.89 10.48%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 23/11/12 25/11/11 18/11/10 24/11/09 28/11/08 27/11/07 -
Price 0.36 0.17 0.18 0.11 0.39 0.10 0.15 -
P/RPS 1.03 0.49 0.40 0.30 1.17 0.23 0.49 13.16%
P/EPS 14.02 7.88 7.67 4.62 32.49 4.16 9.53 6.63%
EY 7.13 12.68 13.04 21.67 3.08 24.02 10.49 -6.22%
DY 3.70 5.73 3.61 5.13 3.07 0.00 0.00 -
P/NAPS 1.80 0.89 0.82 0.55 2.17 0.48 0.79 14.69%

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