[KARYON] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -3.05%
YoY- 4.26%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 136,688 123,602 121,025 118,102 114,500 110,353 111,853 14.28%
PBT 14,072 9,940 9,420 8,446 8,048 8,870 8,513 39.75%
Tax -3,168 -1,830 -2,781 -2,528 -1,944 -1,592 -1,849 43.13%
NP 10,904 8,110 6,638 5,918 6,104 7,278 6,664 38.81%
-
NP to SH 10,904 8,110 6,638 5,918 6,104 7,278 6,664 38.81%
-
Tax Rate 22.51% 18.41% 29.52% 29.93% 24.16% 17.95% 21.72% -
Total Cost 125,784 115,492 114,386 112,184 108,396 103,075 105,189 12.64%
-
Net Worth 75,722 67,774 66,620 63,169 54,705 45,637 52,360 27.85%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 4,993 2,337 - - 2,401 1,110 -
Div Payout % - 61.58% 35.21% - - 33.00% 16.67% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 75,722 67,774 66,620 63,169 54,705 45,637 52,360 27.85%
NOSH 378,611 356,709 350,633 332,471 287,924 240,198 238,000 36.23%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.98% 6.56% 5.49% 5.01% 5.33% 6.60% 5.96% -
ROE 14.40% 11.97% 9.96% 9.37% 11.16% 15.95% 12.73% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 36.10 34.65 34.52 35.52 39.77 45.94 47.00 -16.11%
EPS 2.88 2.27 1.89 1.78 2.12 3.03 2.80 1.89%
DPS 0.00 1.40 0.67 0.00 0.00 1.00 0.47 -
NAPS 0.20 0.19 0.19 0.19 0.19 0.19 0.22 -6.15%
Adjusted Per Share Value based on latest NOSH - 358,249
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.73 25.98 25.44 24.83 24.07 23.20 23.51 14.28%
EPS 2.29 1.70 1.40 1.24 1.28 1.53 1.40 38.78%
DPS 0.00 1.05 0.49 0.00 0.00 0.50 0.23 -
NAPS 0.1592 0.1425 0.14 0.1328 0.115 0.0959 0.1101 27.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.185 0.17 0.16 0.16 0.18 0.17 0.14 -
P/RPS 0.51 0.49 0.46 0.45 0.45 0.37 0.30 42.39%
P/EPS 6.42 7.48 8.45 8.99 8.49 5.61 5.00 18.11%
EY 15.57 13.37 11.83 11.13 11.78 17.82 20.00 -15.36%
DY 0.00 8.24 4.17 0.00 0.00 5.88 3.33 -
P/NAPS 0.93 0.89 0.84 0.84 0.95 0.89 0.64 28.26%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 23/11/12 28/08/12 25/05/12 24/02/12 25/11/11 -
Price 0.215 0.17 0.17 0.16 0.16 0.20 0.18 -
P/RPS 0.60 0.49 0.49 0.45 0.40 0.44 0.38 35.55%
P/EPS 7.47 7.48 8.98 8.99 7.55 6.60 6.43 10.50%
EY 13.40 13.37 11.14 11.13 13.25 15.15 15.56 -9.47%
DY 0.00 8.24 3.92 0.00 0.00 5.00 2.59 -
P/NAPS 1.08 0.89 0.89 0.84 0.84 1.05 0.82 20.13%

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