[KARYON] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 13.72%
YoY- 37.58%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 51,257 47,899 45,082 43,597 43,073 42,931 42,382 13.55%
PBT 3,385 3,150 2,968 3,399 3,012 2,686 2,609 19.01%
Tax -472 -366 -423 -448 -417 -403 -412 9.51%
NP 2,913 2,784 2,545 2,951 2,595 2,283 2,197 20.75%
-
NP to SH 2,913 2,784 2,545 2,951 2,595 2,283 2,197 20.75%
-
Tax Rate 13.94% 11.62% 14.25% 13.18% 13.84% 15.00% 15.79% -
Total Cost 48,344 45,115 42,537 40,646 40,478 40,648 40,185 13.15%
-
Net Worth 32,257 30,794 25,125 23,724 23,376 20,387 20,233 36.58%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 32,257 30,794 25,125 23,724 23,376 20,387 20,233 36.58%
NOSH 179,206 181,142 167,500 131,805 129,870 127,419 126,458 26.24%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.68% 5.81% 5.65% 6.77% 6.02% 5.32% 5.18% -
ROE 9.03% 9.04% 10.13% 12.44% 11.10% 11.20% 10.86% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 28.60 26.44 26.91 33.08 33.17 33.69 33.51 -10.04%
EPS 1.63 1.54 1.52 2.24 2.00 1.79 1.74 -4.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.15 0.18 0.18 0.16 0.16 8.19%
Adjusted Per Share Value based on latest NOSH - 131,805
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.77 10.07 9.48 9.16 9.05 9.02 8.91 13.51%
EPS 0.61 0.59 0.53 0.62 0.55 0.48 0.46 20.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0678 0.0647 0.0528 0.0499 0.0491 0.0429 0.0425 36.64%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.21 0.26 0.25 0.26 0.24 0.20 0.17 -
P/RPS 0.73 0.98 0.93 0.79 0.72 0.59 0.51 27.09%
P/EPS 12.92 16.92 16.45 11.61 12.01 11.16 9.79 20.37%
EY 7.74 5.91 6.08 8.61 8.33 8.96 10.22 -16.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.53 1.67 1.44 1.33 1.25 1.06 6.82%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 28/02/07 30/11/06 21/08/06 17/05/06 22/02/06 -
Price 0.19 0.22 0.28 0.24 0.28 0.23 0.20 -
P/RPS 0.66 0.83 1.04 0.73 0.84 0.68 0.60 6.57%
P/EPS 11.69 14.31 18.43 10.72 14.01 12.84 11.51 1.04%
EY 8.56 6.99 5.43 9.33 7.14 7.79 8.69 -1.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.29 1.87 1.33 1.56 1.44 1.25 -10.43%

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