[KARYON] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 20.83%
YoY- 55.66%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 68,634 45,956 22,459 71,128 51,582 31,831 14,385 183.14%
PBT 6,206 3,555 1,844 5,494 4,382 2,533 724 318.29%
Tax -1,252 -756 -492 -1,492 -1,070 -613 -133 345.22%
NP 4,954 2,799 1,352 4,002 3,312 1,920 591 312.11%
-
NP to SH 4,954 2,799 1,352 4,002 3,312 1,920 591 312.11%
-
Tax Rate 20.17% 21.27% 26.68% 27.16% 24.42% 24.20% 18.37% -
Total Cost 63,680 43,157 21,107 67,126 48,270 29,911 13,794 176.99%
-
Net Worth 47,634 45,068 42,694 40,929 40,555 39,272 33,489 26.44%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 1,364 1,351 1,309 - -
Div Payout % - - - 34.09% 40.82% 68.18% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 47,634 45,068 42,694 40,929 40,555 39,272 33,489 26.44%
NOSH 238,173 237,203 237,192 227,386 225,306 218,181 196,999 13.47%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.22% 6.09% 6.02% 5.63% 6.42% 6.03% 4.11% -
ROE 10.40% 6.21% 3.17% 9.78% 8.17% 4.89% 1.76% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 28.82 19.37 9.47 31.28 22.89 14.59 7.30 149.58%
EPS 2.08 1.18 0.57 1.76 1.47 0.88 0.30 263.17%
DPS 0.00 0.00 0.00 0.60 0.60 0.60 0.00 -
NAPS 0.20 0.19 0.18 0.18 0.18 0.18 0.17 11.43%
Adjusted Per Share Value based on latest NOSH - 222,580
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.56 9.75 4.76 15.09 10.94 6.75 3.05 183.24%
EPS 1.05 0.59 0.29 0.85 0.70 0.41 0.13 302.04%
DPS 0.00 0.00 0.00 0.29 0.29 0.28 0.00 -
NAPS 0.1011 0.0956 0.0906 0.0868 0.086 0.0833 0.0711 26.42%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.10 0.11 0.12 0.11 0.10 0.11 0.08 -
P/RPS 0.35 0.57 1.27 0.35 0.44 0.75 1.10 -53.36%
P/EPS 4.81 9.32 21.05 6.25 6.80 12.50 26.67 -68.04%
EY 20.80 10.73 4.75 16.00 14.70 8.00 3.75 213.01%
DY 0.00 0.00 0.00 5.45 6.00 5.45 0.00 -
P/NAPS 0.50 0.58 0.67 0.61 0.56 0.61 0.47 4.20%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 24/08/10 25/05/10 23/02/10 24/11/09 27/08/09 26/05/09 -
Price 0.11 0.12 0.11 0.12 0.39 0.10 0.10 -
P/RPS 0.38 0.62 1.16 0.38 1.70 0.69 1.37 -57.43%
P/EPS 5.29 10.17 19.30 6.82 26.53 11.36 33.33 -70.65%
EY 18.91 9.83 5.18 14.67 3.77 8.80 3.00 240.84%
DY 0.00 0.00 0.00 5.00 1.54 6.00 0.00 -
P/NAPS 0.55 0.63 0.61 0.67 2.17 0.56 0.59 -4.56%

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