[KARYON] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 14.8%
YoY- 18.6%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 143,646 33,238 127,484 129,149 113,113 94,668 79,202 8.55%
PBT 6,833 3,433 10,280 11,446 9,622 6,556 6,614 0.45%
Tax 1,230 -834 -2,856 -2,136 -1,772 -1,428 -1,851 -
NP 8,063 2,599 7,424 9,310 7,850 5,128 4,763 7.52%
-
NP to SH 8,063 2,599 7,424 9,310 7,850 5,128 4,763 7.52%
-
Tax Rate -18.00% 24.29% 27.78% 18.66% 18.42% 21.78% 27.99% -
Total Cost 135,583 30,639 120,060 119,839 105,263 89,540 74,439 8.61%
-
Net Worth 90,385 80,871 79,545 75,722 54,705 47,699 42,694 10.89%
Dividend
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 4,186 4,839 2,424 715 3,718 -
Div Payout % - - 56.39% 51.98% 30.88% 13.94% 78.08% -
Equity
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 90,385 80,871 79,545 75,722 54,705 47,699 42,694 10.89%
NOSH 475,713 475,713 378,787 378,611 287,924 238,499 237,192 10.06%
Ratio Analysis
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.61% 7.82% 5.82% 7.21% 6.94% 5.42% 6.01% -
ROE 8.92% 3.21% 9.33% 12.29% 14.35% 10.75% 11.16% -
Per Share
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.20 6.99 33.66 34.11 39.29 39.69 33.39 -1.37%
EPS 1.69 0.55 1.96 2.46 2.73 2.15 2.01 -2.36%
DPS 0.00 0.00 1.10 1.28 0.84 0.30 1.57 -
NAPS 0.19 0.17 0.21 0.20 0.19 0.20 0.18 0.74%
Adjusted Per Share Value based on latest NOSH - 378,611
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.20 6.99 26.80 27.15 23.78 19.90 16.65 8.55%
EPS 1.69 0.55 1.56 1.96 1.65 1.08 1.00 7.50%
DPS 0.00 0.00 0.88 1.02 0.51 0.15 0.78 -
NAPS 0.19 0.17 0.1672 0.1592 0.115 0.1003 0.0897 10.89%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/17 30/06/16 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.275 0.165 0.43 0.185 0.18 0.16 0.12 -
P/RPS 0.91 2.36 1.28 0.54 0.46 0.40 0.36 13.63%
P/EPS 16.22 30.20 21.94 7.52 6.60 7.44 5.98 14.74%
EY 6.16 3.31 4.56 13.29 15.15 13.44 16.73 -12.86%
DY 0.00 0.00 2.56 6.91 4.68 1.88 13.07 -
P/NAPS 1.45 0.97 2.05 0.93 0.95 0.80 0.67 11.22%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/08/17 29/08/16 28/05/14 29/05/13 25/05/12 27/05/11 25/05/10 -
Price 0.265 0.18 0.385 0.215 0.16 0.20 0.11 -
P/RPS 0.88 2.58 1.14 0.63 0.41 0.50 0.33 14.47%
P/EPS 15.63 32.95 19.64 8.74 5.87 9.30 5.48 15.54%
EY 6.40 3.04 5.09 11.44 17.04 10.75 18.26 -13.45%
DY 0.00 0.00 2.86 5.94 5.26 1.50 14.25 -
P/NAPS 1.39 1.06 1.83 1.08 0.84 1.00 0.61 12.02%

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