[KARYON] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 34.45%
YoY- 78.64%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 130,627 133,014 135,264 136,688 123,602 121,025 118,102 6.93%
PBT 11,979 12,052 12,280 14,072 9,940 9,420 8,446 26.15%
Tax -3,079 -3,237 -3,232 -3,168 -1,830 -2,781 -2,528 14.00%
NP 8,900 8,814 9,048 10,904 8,110 6,638 5,918 31.16%
-
NP to SH 8,900 8,814 9,048 10,904 8,110 6,638 5,918 31.16%
-
Tax Rate 25.70% 26.86% 26.32% 22.51% 18.41% 29.52% 29.93% -
Total Cost 121,727 124,200 126,216 125,784 115,492 114,386 112,184 5.57%
-
Net Worth 76,068 75,988 76,033 75,722 67,774 66,620 63,169 13.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,183 2,532 - - 4,993 2,337 - -
Div Payout % 47.01% 28.74% - - 61.58% 35.21% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 76,068 75,988 76,033 75,722 67,774 66,620 63,169 13.14%
NOSH 380,341 379,942 380,168 378,611 356,709 350,633 332,471 9.35%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.81% 6.63% 6.69% 7.98% 6.56% 5.49% 5.01% -
ROE 11.70% 11.60% 11.90% 14.40% 11.97% 9.96% 9.37% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 34.34 35.01 35.58 36.10 34.65 34.52 35.52 -2.22%
EPS 2.34 2.32 2.38 2.88 2.27 1.89 1.78 19.94%
DPS 1.10 0.67 0.00 0.00 1.40 0.67 0.00 -
NAPS 0.20 0.20 0.20 0.20 0.19 0.19 0.19 3.46%
Adjusted Per Share Value based on latest NOSH - 378,611
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.46 27.96 28.43 28.73 25.98 25.44 24.83 6.92%
EPS 1.87 1.85 1.90 2.29 1.70 1.40 1.24 31.40%
DPS 0.88 0.53 0.00 0.00 1.05 0.49 0.00 -
NAPS 0.1599 0.1597 0.1598 0.1592 0.1425 0.14 0.1328 13.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.345 0.325 0.235 0.185 0.17 0.16 0.16 -
P/RPS 1.00 0.93 0.66 0.51 0.49 0.46 0.45 70.04%
P/EPS 14.74 14.01 9.87 6.42 7.48 8.45 8.99 38.92%
EY 6.78 7.14 10.13 15.57 13.37 11.83 11.13 -28.07%
DY 3.19 2.05 0.00 0.00 8.24 4.17 0.00 -
P/NAPS 1.73 1.62 1.18 0.93 0.89 0.84 0.84 61.66%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 29/05/13 26/02/13 23/11/12 28/08/12 -
Price 0.375 0.36 0.28 0.215 0.17 0.17 0.16 -
P/RPS 1.09 1.03 0.79 0.60 0.49 0.49 0.45 80.07%
P/EPS 16.03 15.52 11.76 7.47 7.48 8.98 8.99 46.88%
EY 6.24 6.44 8.50 13.40 13.37 11.14 11.13 -31.93%
DY 2.93 1.85 0.00 0.00 8.24 3.92 0.00 -
P/NAPS 1.88 1.80 1.40 1.08 0.89 0.89 0.84 70.85%

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