[KARYON] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 9.16%
YoY- 39.08%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/06/05 31/03/06 CAGR
Revenue 94,668 79,202 72,344 65,463 47,899 37,509 42,931 17.12%
PBT 6,556 6,614 2,844 4,862 3,150 2,608 2,686 19.52%
Tax -1,428 -1,851 -641 -990 -366 -459 -403 28.77%
NP 5,128 4,763 2,203 3,872 2,784 2,149 2,283 17.55%
-
NP to SH 5,128 4,763 2,203 3,872 2,784 2,149 2,283 17.55%
-
Tax Rate 21.78% 27.99% 22.54% 20.36% 11.62% 17.60% 15.00% -
Total Cost 89,540 74,439 70,141 61,591 45,115 35,360 40,648 17.10%
-
Net Worth 47,699 42,694 33,489 36,188 30,794 18,763 20,387 18.51%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/06/05 31/03/06 CAGR
Div 715 3,718 - - - - - -
Div Payout % 13.94% 78.08% - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/06/05 31/03/06 CAGR
Net Worth 47,699 42,694 33,489 36,188 30,794 18,763 20,387 18.51%
NOSH 238,499 237,192 196,999 180,943 181,142 125,090 127,419 13.34%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/06/05 31/03/06 CAGR
NP Margin 5.42% 6.01% 3.05% 5.91% 5.81% 5.73% 5.32% -
ROE 10.75% 11.16% 6.58% 10.70% 9.04% 11.45% 11.20% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/06/05 31/03/06 CAGR
RPS 39.69 33.39 36.72 36.18 26.44 29.99 33.69 3.33%
EPS 2.15 2.01 1.12 2.14 1.54 1.72 1.79 3.73%
DPS 0.30 1.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.20 0.17 0.15 0.16 4.56%
Adjusted Per Share Value based on latest NOSH - 180,943
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/06/05 31/03/06 CAGR
RPS 19.90 16.65 15.21 13.76 10.07 7.88 9.02 17.13%
EPS 1.08 1.00 0.46 0.81 0.59 0.45 0.48 17.59%
DPS 0.15 0.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1003 0.0897 0.0704 0.0761 0.0647 0.0394 0.0429 18.50%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/06/05 31/03/06 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 30/06/05 31/03/06 -
Price 0.16 0.12 0.08 0.12 0.26 0.23 0.20 -
P/RPS 0.40 0.36 0.22 0.33 0.98 0.77 0.59 -7.47%
P/EPS 7.44 5.98 7.15 5.61 16.92 13.39 11.16 -7.78%
EY 13.44 16.73 13.98 17.83 5.91 7.47 8.96 8.44%
DY 1.88 13.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.67 0.47 0.60 1.53 1.53 1.25 -8.53%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/06/05 31/03/06 CAGR
Date 27/05/11 25/05/10 26/05/09 21/05/08 28/05/07 17/08/05 17/05/06 -
Price 0.20 0.11 0.10 0.14 0.22 0.23 0.23 -
P/RPS 0.50 0.33 0.27 0.39 0.83 0.77 0.68 -5.96%
P/EPS 9.30 5.48 8.94 6.54 14.31 13.39 12.84 -6.24%
EY 10.75 18.26 11.18 15.28 6.99 7.47 7.79 6.64%
DY 1.50 14.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.61 0.59 0.70 1.29 1.53 1.44 -7.02%

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