[KARYON] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 7.86%
YoY- 53.08%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 33,238 127,484 129,149 113,113 94,668 79,202 72,344 -10.16%
PBT 3,433 10,280 11,446 9,622 6,556 6,614 2,844 2.62%
Tax -834 -2,856 -2,136 -1,772 -1,428 -1,851 -641 3.69%
NP 2,599 7,424 9,310 7,850 5,128 4,763 2,203 2.30%
-
NP to SH 2,599 7,424 9,310 7,850 5,128 4,763 2,203 2.30%
-
Tax Rate 24.29% 27.78% 18.66% 18.42% 21.78% 27.99% 22.54% -
Total Cost 30,639 120,060 119,839 105,263 89,540 74,439 70,141 -10.78%
-
Net Worth 80,871 79,545 75,722 54,705 47,699 42,694 33,489 12.92%
Dividend
30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 4,186 4,839 2,424 715 3,718 - -
Div Payout % - 56.39% 51.98% 30.88% 13.94% 78.08% - -
Equity
30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 80,871 79,545 75,722 54,705 47,699 42,694 33,489 12.92%
NOSH 475,713 378,787 378,611 287,924 238,499 237,192 196,999 12.92%
Ratio Analysis
30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.82% 5.82% 7.21% 6.94% 5.42% 6.01% 3.05% -
ROE 3.21% 9.33% 12.29% 14.35% 10.75% 11.16% 6.58% -
Per Share
30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 6.99 33.66 34.11 39.29 39.69 33.39 36.72 -20.43%
EPS 0.55 1.96 2.46 2.73 2.15 2.01 1.12 -9.33%
DPS 0.00 1.10 1.28 0.84 0.30 1.57 0.00 -
NAPS 0.17 0.21 0.20 0.19 0.20 0.18 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 287,924
30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 6.99 26.80 27.15 23.78 19.90 16.65 15.21 -10.16%
EPS 0.55 1.56 1.96 1.65 1.08 1.00 0.46 2.49%
DPS 0.00 0.88 1.02 0.51 0.15 0.78 0.00 -
NAPS 0.17 0.1672 0.1592 0.115 0.1003 0.0897 0.0704 12.92%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/06/16 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.165 0.43 0.185 0.18 0.16 0.12 0.08 -
P/RPS 2.36 1.28 0.54 0.46 0.40 0.36 0.22 38.68%
P/EPS 30.20 21.94 7.52 6.60 7.44 5.98 7.15 21.96%
EY 3.31 4.56 13.29 15.15 13.44 16.73 13.98 -18.01%
DY 0.00 2.56 6.91 4.68 1.88 13.07 0.00 -
P/NAPS 0.97 2.05 0.93 0.95 0.80 0.67 0.47 10.50%
Price Multiplier on Announcement Date
30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/08/16 28/05/14 29/05/13 25/05/12 27/05/11 25/05/10 26/05/09 -
Price 0.18 0.385 0.215 0.16 0.20 0.11 0.10 -
P/RPS 2.58 1.14 0.63 0.41 0.50 0.33 0.27 36.49%
P/EPS 32.95 19.64 8.74 5.87 9.30 5.48 8.94 19.69%
EY 3.04 5.09 11.44 17.04 10.75 18.26 11.18 -16.43%
DY 0.00 2.86 5.94 5.26 1.50 14.25 0.00 -
P/NAPS 1.06 1.83 1.08 0.84 1.00 0.61 0.59 8.41%

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