[KARYON] QoQ Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -24.83%
YoY- -28.93%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 133,834 132,198 132,952 157,450 139,591 128,528 130,434 1.72%
PBT 11,893 11,778 13,732 7,477 8,745 8,125 8,412 25.83%
Tax 1,426 -3,124 -3,336 -2,843 -2,581 -2,380 -2,420 -
NP 13,320 8,654 10,396 4,634 6,164 5,745 5,992 69.91%
-
NP to SH 13,320 8,654 10,396 4,634 6,164 5,745 5,992 69.91%
-
Tax Rate -11.99% 26.52% 24.29% 38.02% 29.51% 29.29% 28.77% -
Total Cost 120,514 123,544 122,556 152,816 133,426 122,782 124,442 -2.10%
-
Net Worth 90,385 85,628 80,871 80,871 80,871 80,871 80,871 7.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 3,329 2,075 2,537 3,805 -
Div Payout % - - - 71.86% 33.67% 44.16% 63.51% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 90,385 85,628 80,871 80,871 80,871 80,871 80,871 7.66%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.95% 6.55% 7.82% 2.94% 4.42% 4.47% 4.59% -
ROE 14.74% 10.11% 12.86% 5.73% 7.62% 7.10% 7.41% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.13 27.79 27.95 33.10 29.34 27.02 27.42 1.71%
EPS 2.80 1.82 2.20 0.97 1.30 1.21 1.26 69.87%
DPS 0.00 0.00 0.00 0.70 0.44 0.53 0.80 -
NAPS 0.19 0.18 0.17 0.17 0.17 0.17 0.17 7.66%
Adjusted Per Share Value based on latest NOSH - 475,713
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.39 28.05 28.21 33.41 29.62 27.27 27.67 1.71%
EPS 2.83 1.84 2.21 0.98 1.31 1.22 1.27 70.18%
DPS 0.00 0.00 0.00 0.71 0.44 0.54 0.81 -
NAPS 0.1918 0.1817 0.1716 0.1716 0.1716 0.1716 0.1716 7.66%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.18 0.185 0.165 0.18 0.20 0.18 0.205 -
P/RPS 0.64 0.67 0.59 0.54 0.68 0.67 0.75 -9.99%
P/EPS 6.43 10.17 7.55 18.48 15.43 14.90 16.28 -46.01%
EY 15.56 9.83 13.24 5.41 6.48 6.71 6.14 85.35%
DY 0.00 0.00 0.00 3.89 2.18 2.96 3.90 -
P/NAPS 0.95 1.03 0.97 1.06 1.18 1.06 1.21 -14.83%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 23/11/16 29/08/16 25/05/16 23/02/16 25/11/15 26/08/15 -
Price 0.23 0.18 0.18 0.18 0.195 0.19 0.15 -
P/RPS 0.82 0.65 0.64 0.54 0.66 0.70 0.55 30.34%
P/EPS 8.21 9.89 8.24 18.48 15.05 15.73 11.91 -21.87%
EY 12.17 10.11 12.14 5.41 6.65 6.36 8.40 27.89%
DY 0.00 0.00 0.00 3.89 2.24 2.81 5.33 -
P/NAPS 1.21 1.00 1.06 1.06 1.15 1.12 0.88 23.53%

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