[KARYON] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 62.44%
YoY- -19.12%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 89,836 71,128 68,776 63,662 57,540 76,104 81,989 6.28%
PBT 7,376 5,494 5,842 5,066 2,896 3,358 6,149 12.90%
Tax -1,968 -1,492 -1,426 -1,226 -532 -787 -1,488 20.50%
NP 5,408 4,002 4,416 3,840 2,364 2,571 4,661 10.42%
-
NP to SH 5,408 4,002 4,416 3,840 2,364 2,571 4,661 10.42%
-
Tax Rate 26.68% 27.16% 24.41% 24.20% 18.37% 23.44% 24.20% -
Total Cost 84,428 67,126 64,360 59,822 55,176 73,533 77,328 6.03%
-
Net Worth 42,694 40,929 40,555 39,272 33,489 38,088 39,684 4.99%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 1,364 1,802 2,618 - - - -
Div Payout % - 34.09% 40.82% 68.18% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 42,694 40,929 40,555 39,272 33,489 38,088 39,684 4.99%
NOSH 237,192 227,386 225,306 218,181 196,999 190,444 188,972 16.37%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.02% 5.63% 6.42% 6.03% 4.11% 3.38% 5.69% -
ROE 12.67% 9.78% 10.89% 9.78% 7.06% 6.75% 11.75% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 37.87 31.28 30.53 29.18 29.21 39.96 43.39 -8.67%
EPS 2.28 1.76 1.96 1.76 1.20 1.35 2.47 -5.20%
DPS 0.00 0.60 0.80 1.20 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.17 0.20 0.21 -9.77%
Adjusted Per Share Value based on latest NOSH - 198,358
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 18.88 14.95 14.46 13.38 12.10 16.00 17.24 6.25%
EPS 1.14 0.84 0.93 0.81 0.50 0.54 0.98 10.61%
DPS 0.00 0.29 0.38 0.55 0.00 0.00 0.00 -
NAPS 0.0897 0.086 0.0853 0.0826 0.0704 0.0801 0.0834 4.97%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.12 0.11 0.10 0.11 0.08 0.11 0.15 -
P/RPS 0.32 0.35 0.33 0.38 0.27 0.28 0.35 -5.80%
P/EPS 5.26 6.25 5.10 6.25 6.67 8.15 6.08 -9.21%
EY 19.00 16.00 19.60 16.00 15.00 12.27 16.44 10.13%
DY 0.00 5.45 8.00 10.91 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.56 0.61 0.47 0.55 0.71 -3.79%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 24/11/09 27/08/09 26/05/09 25/02/09 28/11/08 -
Price 0.11 0.12 0.39 0.10 0.10 0.14 0.10 -
P/RPS 0.29 0.38 1.28 0.34 0.34 0.35 0.23 16.72%
P/EPS 4.82 6.82 19.90 5.68 8.33 10.37 4.05 12.31%
EY 20.73 14.67 5.03 17.60 12.00 9.64 24.67 -10.96%
DY 0.00 5.00 2.05 12.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 2.17 0.56 0.59 0.70 0.48 17.34%

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