[KARYON] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 83.8%
YoY- 107.77%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 157,450 127,959 96,396 65,217 33,966 131,973 98,427 36.73%
PBT 7,477 8,017 6,094 4,206 2,217 5,564 3,866 55.16%
Tax -2,843 -2,366 -1,785 -1,210 -587 -1,996 -1,514 52.14%
NP 4,634 5,651 4,309 2,996 1,630 3,568 2,352 57.09%
-
NP to SH 4,634 5,651 4,309 2,996 1,630 3,568 2,352 57.09%
-
Tax Rate 38.02% 29.51% 29.29% 28.77% 26.48% 35.87% 39.16% -
Total Cost 152,816 122,308 92,087 62,221 32,336 128,405 96,075 36.22%
-
Net Worth 80,871 80,871 80,871 80,871 80,871 66,664 76,103 4.13%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 3,329 1,902 1,902 1,902 - 1,666 - -
Div Payout % 71.86% 33.67% 44.16% 63.51% - 46.71% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 80,871 80,871 80,871 80,871 80,871 66,664 76,103 4.13%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 380,570 16.02%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.94% 4.42% 4.47% 4.59% 4.80% 2.70% 2.39% -
ROE 5.73% 6.99% 5.33% 3.70% 2.02% 5.35% 3.09% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 33.10 26.90 20.26 13.71 7.14 31.67 25.87 17.83%
EPS 0.97 1.19 0.91 0.63 0.34 0.92 0.62 34.73%
DPS 0.70 0.40 0.40 0.40 0.00 0.40 0.00 -
NAPS 0.17 0.17 0.17 0.17 0.17 0.16 0.20 -10.25%
Adjusted Per Share Value based on latest NOSH - 475,713
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 33.41 27.15 20.45 13.84 7.21 28.00 20.88 36.76%
EPS 0.98 1.20 0.91 0.64 0.35 0.76 0.50 56.55%
DPS 0.71 0.40 0.40 0.40 0.00 0.35 0.00 -
NAPS 0.1716 0.1716 0.1716 0.1716 0.1716 0.1414 0.1615 4.12%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.18 0.20 0.18 0.205 0.225 0.23 0.38 -
P/RPS 0.54 0.74 0.89 1.50 3.15 0.73 1.47 -48.67%
P/EPS 18.48 16.84 19.87 32.55 65.67 26.86 61.48 -55.09%
EY 5.41 5.94 5.03 3.07 1.52 3.72 1.63 122.34%
DY 3.89 2.00 2.22 1.95 0.00 1.74 0.00 -
P/NAPS 1.06 1.18 1.06 1.21 1.32 1.44 1.90 -32.20%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 23/02/16 25/11/15 26/08/15 27/05/15 26/02/15 26/11/14 -
Price 0.18 0.195 0.19 0.15 0.21 0.235 0.315 -
P/RPS 0.54 0.72 0.94 1.09 2.94 0.74 1.22 -41.89%
P/EPS 18.48 16.42 20.98 23.82 61.29 27.44 50.96 -49.11%
EY 5.41 6.09 4.77 4.20 1.63 3.64 1.96 96.64%
DY 3.89 2.05 2.11 2.67 0.00 1.70 0.00 -
P/NAPS 1.06 1.15 1.12 0.88 1.24 1.47 1.57 -23.02%

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