[KARYON] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 62.88%
YoY- 11.43%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 99,761 67,632 34,172 123,602 90,769 59,051 28,625 129.69%
PBT 9,039 6,140 3,518 9,940 7,065 4,223 2,012 172.01%
Tax -2,428 -1,616 -792 -1,830 -2,086 -1,264 -486 191.95%
NP 6,611 4,524 2,726 8,110 4,979 2,959 1,526 165.51%
-
NP to SH 6,611 4,524 2,726 8,110 4,979 2,959 1,526 165.51%
-
Tax Rate 26.86% 26.32% 22.51% 18.41% 29.53% 29.93% 24.16% -
Total Cost 93,150 63,108 31,446 115,492 85,790 56,092 27,099 127.59%
-
Net Worth 75,988 76,033 75,722 67,774 66,620 63,169 54,705 24.46%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,899 - - 4,993 1,753 - - -
Div Payout % 28.74% - - 61.58% 35.21% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 75,988 76,033 75,722 67,774 66,620 63,169 54,705 24.46%
NOSH 379,942 380,168 378,611 356,709 350,633 332,471 287,924 20.28%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.63% 6.69% 7.98% 6.56% 5.49% 5.01% 5.33% -
ROE 8.70% 5.95% 3.60% 11.97% 7.47% 4.68% 2.79% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.26 17.79 9.03 34.65 25.89 17.76 9.94 90.99%
EPS 1.74 1.19 0.72 2.27 1.42 0.89 0.53 120.73%
DPS 0.50 0.00 0.00 1.40 0.50 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.19 0.19 0.19 0.19 3.47%
Adjusted Per Share Value based on latest NOSH - 350,645
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 21.17 14.35 7.25 26.22 19.26 12.53 6.07 129.80%
EPS 1.40 0.96 0.58 1.72 1.06 0.63 0.32 167.25%
DPS 0.40 0.00 0.00 1.06 0.37 0.00 0.00 -
NAPS 0.1612 0.1613 0.1607 0.1438 0.1413 0.134 0.1161 24.43%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.325 0.235 0.185 0.17 0.16 0.16 0.18 -
P/RPS 1.24 1.32 2.05 0.49 0.62 0.90 1.81 -22.26%
P/EPS 18.68 19.75 25.69 7.48 11.27 17.98 33.96 -32.84%
EY 5.35 5.06 3.89 13.37 8.87 5.56 2.94 48.99%
DY 1.54 0.00 0.00 8.24 3.13 0.00 0.00 -
P/NAPS 1.62 1.18 0.93 0.89 0.84 0.84 0.95 42.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 26/02/13 23/11/12 28/08/12 25/05/12 -
Price 0.36 0.28 0.215 0.17 0.17 0.16 0.16 -
P/RPS 1.37 1.57 2.38 0.49 0.66 0.90 1.61 -10.19%
P/EPS 20.69 23.53 29.86 7.48 11.97 17.98 30.19 -22.25%
EY 4.83 4.25 3.35 13.37 8.35 5.56 3.31 28.62%
DY 1.39 0.00 0.00 8.24 2.94 0.00 0.00 -
P/NAPS 1.80 1.40 1.08 0.89 0.89 0.84 0.84 66.13%

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