[KARYON] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -21.63%
YoY- -39.87%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 100,944 131,973 129,293 128,542 127,484 130,627 132,594 -16.63%
PBT 3,745 5,564 6,806 8,255 10,280 11,979 11,914 -53.80%
Tax -1,427 -1,996 -2,165 -2,437 -2,856 -3,079 -2,172 -24.44%
NP 2,318 3,568 4,641 5,818 7,424 8,900 9,742 -61.63%
-
NP to SH 2,318 3,568 4,641 5,818 7,424 8,900 9,742 -61.63%
-
Tax Rate 38.10% 35.87% 31.81% 29.52% 27.78% 25.70% 18.23% -
Total Cost 98,626 128,405 124,652 122,724 120,060 121,727 122,852 -13.63%
-
Net Worth 0 66,664 76,103 80,639 79,545 76,299 75,890 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 1,666 1,666 2,288 4,186 4,186 4,186 5,053 -52.30%
Div Payout % 71.90% 46.71% 49.32% 71.95% 56.39% 47.04% 51.87% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 0 66,664 76,103 80,639 79,545 76,299 75,890 -
NOSH 475,713 475,713 380,570 383,999 378,787 381,499 379,454 16.28%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.30% 2.70% 3.59% 4.53% 5.82% 6.81% 7.35% -
ROE 0.00% 5.35% 6.10% 7.21% 9.33% 11.66% 12.84% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 21.22 31.67 33.98 33.47 33.66 34.24 34.94 -28.30%
EPS 0.49 0.86 1.22 1.52 1.96 2.33 2.57 -66.90%
DPS 0.35 0.40 0.60 1.10 1.10 1.10 1.33 -58.96%
NAPS 0.00 0.16 0.20 0.21 0.21 0.20 0.20 -
Adjusted Per Share Value based on latest NOSH - 383,999
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 21.42 28.00 27.43 27.27 27.05 27.71 28.13 -16.62%
EPS 0.49 0.76 0.98 1.23 1.58 1.89 2.07 -61.76%
DPS 0.35 0.35 0.49 0.89 0.89 0.89 1.07 -52.55%
NAPS 0.00 0.1414 0.1615 0.1711 0.1688 0.1619 0.161 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.225 0.23 0.38 0.395 0.43 0.345 0.325 -
P/RPS 1.06 0.73 1.12 1.18 1.28 1.01 0.93 9.12%
P/EPS 46.18 26.86 31.16 26.07 21.94 14.79 12.66 137.14%
EY 2.17 3.72 3.21 3.84 4.56 6.76 7.90 -57.77%
DY 1.56 1.74 1.58 2.78 2.56 3.19 4.10 -47.52%
P/NAPS 0.00 1.44 1.90 1.88 2.05 1.73 1.62 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 26/11/14 27/08/14 28/05/14 26/02/14 27/11/13 -
Price 0.21 0.235 0.315 0.37 0.385 0.375 0.36 -
P/RPS 0.99 0.74 0.93 1.11 1.14 1.10 1.03 -2.60%
P/EPS 43.10 27.44 25.83 24.42 19.64 16.07 14.02 111.56%
EY 2.32 3.64 3.87 4.09 5.09 6.22 7.13 -52.72%
DY 1.67 1.70 1.90 2.97 2.86 2.93 3.70 -41.18%
P/NAPS 0.00 1.47 1.57 1.76 1.83 1.88 1.80 -

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