[KARYON] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -44.84%
YoY- -27.52%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 68,776 63,662 57,540 76,104 81,989 78,434 72,580 -3.52%
PBT 5,842 5,066 2,896 3,358 6,149 6,158 4,952 11.63%
Tax -1,426 -1,226 -532 -787 -1,488 -1,410 -1,116 17.73%
NP 4,416 3,840 2,364 2,571 4,661 4,748 3,836 9.83%
-
NP to SH 4,416 3,840 2,364 2,571 4,661 4,748 3,836 9.83%
-
Tax Rate 24.41% 24.20% 18.37% 23.44% 24.20% 22.90% 22.54% -
Total Cost 64,360 59,822 55,176 73,533 77,328 73,686 68,744 -4.29%
-
Net Worth 40,555 39,272 33,489 38,088 39,684 36,806 36,188 7.88%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,802 2,618 - - - - - -
Div Payout % 40.82% 68.18% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 40,555 39,272 33,489 38,088 39,684 36,806 36,188 7.88%
NOSH 225,306 218,181 196,999 190,444 188,972 184,031 180,943 15.72%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.42% 6.03% 4.11% 3.38% 5.69% 6.05% 5.29% -
ROE 10.89% 9.78% 7.06% 6.75% 11.75% 12.90% 10.60% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 30.53 29.18 29.21 39.96 43.39 42.62 40.11 -16.62%
EPS 1.96 1.76 1.20 1.35 2.47 2.58 2.12 -5.09%
DPS 0.80 1.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.20 0.21 0.20 0.20 -6.77%
Adjusted Per Share Value based on latest NOSH - 188,775
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.59 13.51 12.21 16.15 17.40 16.64 15.40 -3.53%
EPS 0.94 0.81 0.50 0.55 0.99 1.01 0.81 10.42%
DPS 0.38 0.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.086 0.0833 0.0711 0.0808 0.0842 0.0781 0.0768 7.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.10 0.11 0.08 0.11 0.15 0.15 0.12 -
P/RPS 0.33 0.38 0.27 0.28 0.35 0.35 0.30 6.55%
P/EPS 5.10 6.25 6.67 8.15 6.08 5.81 5.66 -6.70%
EY 19.60 16.00 15.00 12.27 16.44 17.20 17.67 7.14%
DY 8.00 10.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.47 0.55 0.71 0.75 0.60 -4.49%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 27/08/09 26/05/09 25/02/09 28/11/08 18/08/08 21/05/08 -
Price 0.39 0.10 0.10 0.14 0.10 0.15 0.14 -
P/RPS 1.28 0.34 0.34 0.35 0.23 0.35 0.35 137.18%
P/EPS 19.90 5.68 8.33 10.37 4.05 5.81 6.60 108.56%
EY 5.03 17.60 12.00 9.64 24.67 17.20 15.14 -51.99%
DY 2.05 12.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 0.56 0.59 0.70 0.48 0.75 0.70 112.45%

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