[KARYON] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 7.3%
YoY- 72.78%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 132,198 132,952 157,450 139,591 128,528 130,434 135,864 -1.80%
PBT 11,778 13,732 7,477 8,745 8,125 8,412 8,868 20.76%
Tax -3,124 -3,336 -2,843 -2,581 -2,380 -2,420 -2,348 20.90%
NP 8,654 10,396 4,634 6,164 5,745 5,992 6,520 20.71%
-
NP to SH 8,654 10,396 4,634 6,164 5,745 5,992 6,520 20.71%
-
Tax Rate 26.52% 24.29% 38.02% 29.51% 29.29% 28.77% 26.48% -
Total Cost 123,544 122,556 152,816 133,426 122,782 124,442 129,344 -3.00%
-
Net Worth 85,628 80,871 80,871 80,871 80,871 80,871 80,871 3.87%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 3,329 2,075 2,537 3,805 - -
Div Payout % - - 71.86% 33.67% 44.16% 63.51% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 85,628 80,871 80,871 80,871 80,871 80,871 80,871 3.87%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.55% 7.82% 2.94% 4.42% 4.47% 4.59% 4.80% -
ROE 10.11% 12.86% 5.73% 7.62% 7.10% 7.41% 8.06% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 27.79 27.95 33.10 29.34 27.02 27.42 28.56 -1.80%
EPS 1.82 2.20 0.97 1.30 1.21 1.26 1.36 21.37%
DPS 0.00 0.00 0.70 0.44 0.53 0.80 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.17 0.17 0.17 3.87%
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 28.05 28.21 33.41 29.62 27.27 27.67 28.83 -1.80%
EPS 1.84 2.21 0.98 1.31 1.22 1.27 1.38 21.07%
DPS 0.00 0.00 0.71 0.44 0.54 0.81 0.00 -
NAPS 0.1817 0.1716 0.1716 0.1716 0.1716 0.1716 0.1716 3.87%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.185 0.165 0.18 0.20 0.18 0.205 0.225 -
P/RPS 0.67 0.59 0.54 0.68 0.67 0.75 0.79 -10.37%
P/EPS 10.17 7.55 18.48 15.43 14.90 16.28 16.42 -27.27%
EY 9.83 13.24 5.41 6.48 6.71 6.14 6.09 37.48%
DY 0.00 0.00 3.89 2.18 2.96 3.90 0.00 -
P/NAPS 1.03 0.97 1.06 1.18 1.06 1.21 1.32 -15.20%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 29/08/16 25/05/16 23/02/16 25/11/15 26/08/15 27/05/15 -
Price 0.18 0.18 0.18 0.195 0.19 0.15 0.21 -
P/RPS 0.65 0.64 0.54 0.66 0.70 0.55 0.74 -8.26%
P/EPS 9.89 8.24 18.48 15.05 15.73 11.91 15.32 -25.24%
EY 10.11 12.14 5.41 6.65 6.36 8.40 6.53 33.72%
DY 0.00 0.00 3.89 2.24 2.81 5.33 0.00 -
P/NAPS 1.00 1.06 1.06 1.15 1.12 0.88 1.24 -13.32%

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