[KARYON] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -4.12%
YoY- 83.21%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 132,952 157,450 139,591 128,528 130,434 135,864 131,973 0.49%
PBT 13,732 7,477 8,745 8,125 8,412 8,868 5,564 82.72%
Tax -3,336 -2,843 -2,581 -2,380 -2,420 -2,348 -1,996 40.87%
NP 10,396 4,634 6,164 5,745 5,992 6,520 3,568 104.13%
-
NP to SH 10,396 4,634 6,164 5,745 5,992 6,520 3,568 104.13%
-
Tax Rate 24.29% 38.02% 29.51% 29.29% 28.77% 26.48% 35.87% -
Total Cost 122,556 152,816 133,426 122,782 124,442 129,344 128,405 -3.06%
-
Net Worth 80,871 80,871 80,871 80,871 80,871 80,871 66,664 13.75%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 3,329 2,075 2,537 3,805 - 1,666 -
Div Payout % - 71.86% 33.67% 44.16% 63.51% - 46.71% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 80,871 80,871 80,871 80,871 80,871 80,871 66,664 13.75%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.82% 2.94% 4.42% 4.47% 4.59% 4.80% 2.70% -
ROE 12.86% 5.73% 7.62% 7.10% 7.41% 8.06% 5.35% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 27.95 33.10 29.34 27.02 27.42 28.56 31.67 -7.99%
EPS 2.20 0.97 1.30 1.21 1.26 1.36 0.92 78.91%
DPS 0.00 0.70 0.44 0.53 0.80 0.00 0.40 -
NAPS 0.17 0.17 0.17 0.17 0.17 0.17 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.21 33.41 29.62 27.27 27.67 28.83 28.00 0.49%
EPS 2.21 0.98 1.31 1.22 1.27 1.38 0.76 103.86%
DPS 0.00 0.71 0.44 0.54 0.81 0.00 0.35 -
NAPS 0.1716 0.1716 0.1716 0.1716 0.1716 0.1716 0.1414 13.78%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.165 0.18 0.20 0.18 0.205 0.225 0.23 -
P/RPS 0.59 0.54 0.68 0.67 0.75 0.79 0.73 -13.24%
P/EPS 7.55 18.48 15.43 14.90 16.28 16.42 26.86 -57.12%
EY 13.24 5.41 6.48 6.71 6.14 6.09 3.72 133.29%
DY 0.00 3.89 2.18 2.96 3.90 0.00 1.74 -
P/NAPS 0.97 1.06 1.18 1.06 1.21 1.32 1.44 -23.17%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 23/02/16 25/11/15 26/08/15 27/05/15 26/02/15 -
Price 0.18 0.18 0.195 0.19 0.15 0.21 0.235 -
P/RPS 0.64 0.54 0.66 0.70 0.55 0.74 0.74 -9.23%
P/EPS 8.24 18.48 15.05 15.73 11.91 15.32 27.44 -55.18%
EY 12.14 5.41 6.65 6.36 8.40 6.53 3.64 123.38%
DY 0.00 3.89 2.24 2.81 5.33 0.00 1.70 -
P/NAPS 1.06 1.06 1.15 1.12 0.88 1.24 1.47 -19.60%

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