[KARYON] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -3.9%
YoY- -49.09%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 79,202 71,128 66,194 68,718 72,344 76,104 78,763 0.37%
PBT 6,614 5,494 3,128 2,812 2,844 3,358 5,748 9.81%
Tax -1,851 -1,492 -741 -695 -641 -787 -1,330 24.67%
NP 4,763 4,002 2,387 2,117 2,203 2,571 4,418 5.14%
-
NP to SH 4,763 4,002 2,387 2,117 2,203 2,571 4,418 5.14%
-
Tax Rate 27.99% 27.16% 23.69% 24.72% 22.54% 23.44% 23.14% -
Total Cost 74,439 67,126 63,807 66,601 70,141 73,533 74,345 0.08%
-
Net Worth 42,694 40,064 35,794 35,704 33,489 37,755 38,626 6.90%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,718 3,718 2,383 1,190 - - - -
Div Payout % 78.08% 92.92% 99.84% 56.22% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 42,694 40,064 35,794 35,704 33,489 37,755 38,626 6.90%
NOSH 237,192 222,580 198,857 198,358 196,999 188,775 183,934 18.49%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.01% 5.63% 3.61% 3.08% 3.05% 3.38% 5.61% -
ROE 11.16% 9.99% 6.67% 5.93% 6.58% 6.81% 11.44% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 33.39 31.96 33.29 34.64 36.72 40.31 42.82 -15.29%
EPS 2.01 1.80 1.20 1.07 1.12 1.36 2.40 -11.15%
DPS 1.57 1.67 1.20 0.60 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.17 0.20 0.21 -9.77%
Adjusted Per Share Value based on latest NOSH - 198,358
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.65 14.95 13.91 14.45 15.21 16.00 16.56 0.36%
EPS 1.00 0.84 0.50 0.45 0.46 0.54 0.93 4.96%
DPS 0.78 0.78 0.50 0.25 0.00 0.00 0.00 -
NAPS 0.0897 0.0842 0.0752 0.0751 0.0704 0.0794 0.0812 6.86%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.12 0.11 0.10 0.11 0.08 0.11 0.15 -
P/RPS 0.36 0.34 0.30 0.32 0.22 0.27 0.35 1.89%
P/EPS 5.98 6.12 8.33 10.31 7.15 8.08 6.24 -2.79%
EY 16.73 16.35 12.00 9.70 13.98 12.38 16.01 2.97%
DY 13.07 15.19 11.98 5.45 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.56 0.61 0.47 0.55 0.71 -3.79%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 24/11/09 27/08/09 26/05/09 25/02/09 28/11/08 -
Price 0.11 0.12 0.39 0.10 0.10 0.14 0.10 -
P/RPS 0.33 0.38 1.17 0.29 0.27 0.35 0.23 27.23%
P/EPS 5.48 6.67 32.49 9.37 8.94 10.28 4.16 20.18%
EY 18.26 14.98 3.08 10.67 11.18 9.73 24.02 -16.71%
DY 14.25 13.92 3.07 6.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 2.17 0.56 0.59 0.70 0.48 17.34%

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