[KARYON] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 15.63%
YoY- 136.45%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 101,225 94,668 91,262 88,180 85,253 79,202 71,128 26.60%
PBT 7,479 6,556 7,140 7,318 6,516 6,614 5,494 22.89%
Tax -1,914 -1,428 -1,614 -1,674 -1,635 -1,851 -1,492 18.11%
NP 5,565 5,128 5,526 5,644 4,881 4,763 4,002 24.65%
-
NP to SH 5,565 5,128 5,526 5,644 4,881 4,763 4,002 24.65%
-
Tax Rate 25.59% 21.78% 22.61% 22.88% 25.09% 27.99% 27.16% -
Total Cost 95,660 89,540 85,736 82,536 80,372 74,439 67,126 26.71%
-
Net Worth 50,081 47,699 47,666 47,362 45,070 42,694 40,064 16.08%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 715 715 715 1,335 2,528 3,718 3,718 -66.78%
Div Payout % 12.85% 13.94% 12.94% 23.66% 51.81% 78.08% 92.92% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 50,081 47,699 47,666 47,362 45,070 42,694 40,064 16.08%
NOSH 238,481 238,499 238,333 236,813 237,213 237,192 222,580 4.72%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.50% 5.42% 6.06% 6.40% 5.73% 6.01% 5.63% -
ROE 11.11% 10.75% 11.59% 11.92% 10.83% 11.16% 9.99% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 42.45 39.69 38.29 37.24 35.94 33.39 31.96 20.89%
EPS 2.33 2.15 2.32 2.38 2.06 2.01 1.80 18.83%
DPS 0.30 0.30 0.30 0.56 1.07 1.57 1.67 -68.26%
NAPS 0.21 0.20 0.20 0.20 0.19 0.18 0.18 10.85%
Adjusted Per Share Value based on latest NOSH - 236,813
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.28 19.90 19.18 18.54 17.92 16.65 14.95 26.61%
EPS 1.17 1.08 1.16 1.19 1.03 1.00 0.84 24.79%
DPS 0.15 0.15 0.15 0.28 0.53 0.78 0.78 -66.78%
NAPS 0.1053 0.1003 0.1002 0.0996 0.0947 0.0897 0.0842 16.12%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.20 0.16 0.10 0.10 0.11 0.12 0.11 -
P/RPS 0.47 0.40 0.26 0.27 0.31 0.36 0.34 24.16%
P/EPS 8.57 7.44 4.31 4.20 5.35 5.98 6.12 25.24%
EY 11.67 13.44 23.19 23.83 18.71 16.73 16.35 -20.18%
DY 1.50 1.88 3.00 5.64 9.69 13.07 15.19 -78.72%
P/NAPS 0.95 0.80 0.50 0.50 0.58 0.67 0.61 34.46%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 22/02/11 18/11/10 24/08/10 25/05/10 23/02/10 -
Price 0.17 0.20 0.17 0.11 0.12 0.11 0.12 -
P/RPS 0.40 0.50 0.44 0.30 0.33 0.33 0.38 3.48%
P/EPS 7.29 9.30 7.33 4.62 5.83 5.48 6.67 6.12%
EY 13.73 10.75 13.64 21.67 17.15 18.26 14.98 -5.65%
DY 1.76 1.50 1.76 5.13 8.88 14.25 13.92 -74.90%
P/NAPS 0.81 1.00 0.85 0.55 0.63 0.61 0.67 13.52%

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