[KARYON] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 45.62%
YoY- 31.7%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 90,769 59,051 28,625 110,353 83,890 55,919 25,865 130.40%
PBT 7,065 4,223 2,012 8,870 6,385 3,894 1,260 214.62%
Tax -2,086 -1,264 -486 -1,592 -1,387 -1,056 -306 258.26%
NP 4,979 2,959 1,526 7,278 4,998 2,838 954 199.97%
-
NP to SH 4,979 2,959 1,526 7,278 4,998 2,838 954 199.97%
-
Tax Rate 29.53% 29.93% 24.16% 17.95% 21.72% 27.12% 24.29% -
Total Cost 85,790 56,092 27,099 103,075 78,892 53,081 24,911 127.53%
-
Net Worth 66,620 63,169 54,705 45,637 52,360 50,082 47,699 24.87%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,753 - - 2,401 833 - - -
Div Payout % 35.21% - - 33.00% 16.67% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 66,620 63,169 54,705 45,637 52,360 50,082 47,699 24.87%
NOSH 350,633 332,471 287,924 240,198 238,000 238,487 238,499 29.20%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.49% 5.01% 5.33% 6.60% 5.96% 5.08% 3.69% -
ROE 7.47% 4.68% 2.79% 15.95% 9.55% 5.67% 2.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.89 17.76 9.94 45.94 35.25 23.45 10.84 78.39%
EPS 1.42 0.89 0.53 3.03 2.10 1.19 0.40 132.17%
DPS 0.50 0.00 0.00 1.00 0.35 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.22 0.21 0.20 -3.35%
Adjusted Per Share Value based on latest NOSH - 245,161
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.08 12.41 6.02 23.20 17.63 11.75 5.44 130.31%
EPS 1.05 0.62 0.32 1.53 1.05 0.60 0.20 201.15%
DPS 0.37 0.00 0.00 0.50 0.18 0.00 0.00 -
NAPS 0.14 0.1328 0.115 0.0959 0.1101 0.1053 0.1003 24.82%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.16 0.16 0.18 0.17 0.14 0.20 0.16 -
P/RPS 0.62 0.90 1.81 0.37 0.40 0.85 1.48 -43.92%
P/EPS 11.27 17.98 33.96 5.61 6.67 16.81 40.00 -56.92%
EY 8.87 5.56 2.94 17.82 15.00 5.95 2.50 132.08%
DY 3.13 0.00 0.00 5.88 2.50 0.00 0.00 -
P/NAPS 0.84 0.84 0.95 0.89 0.64 0.95 0.80 3.29%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 28/08/12 25/05/12 24/02/12 25/11/11 26/08/11 27/05/11 -
Price 0.17 0.16 0.16 0.20 0.18 0.17 0.20 -
P/RPS 0.66 0.90 1.61 0.44 0.51 0.73 1.84 -49.42%
P/EPS 11.97 17.98 30.19 6.60 8.57 14.29 50.00 -61.34%
EY 8.35 5.56 3.31 15.15 11.67 7.00 2.00 158.60%
DY 2.94 0.00 0.00 5.00 1.94 0.00 0.00 -
P/NAPS 0.89 0.84 0.84 1.05 0.82 0.81 1.00 -7.45%

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