[KARYON] QoQ TTM Result on 31-Dec-2010 [#4]

Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -2.09%
YoY- 38.08%
Quarter Report
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 106,518 101,225 94,668 91,262 88,180 85,253 79,202 21.81%
PBT 7,319 7,479 6,556 7,140 7,318 6,516 6,614 6.97%
Tax -1,749 -1,914 -1,428 -1,614 -1,674 -1,635 -1,851 -3.70%
NP 5,570 5,565 5,128 5,526 5,644 4,881 4,763 10.98%
-
NP to SH 5,570 5,565 5,128 5,526 5,644 4,881 4,763 10.98%
-
Tax Rate 23.90% 25.59% 21.78% 22.61% 22.88% 25.09% 27.99% -
Total Cost 100,948 95,660 89,540 85,736 82,536 80,372 74,439 22.49%
-
Net Worth 52,219 50,081 47,699 47,666 47,362 45,070 42,694 14.35%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,545 715 715 715 1,335 2,528 3,718 -44.28%
Div Payout % 27.75% 12.85% 13.94% 12.94% 23.66% 51.81% 78.08% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 52,219 50,081 47,699 47,666 47,362 45,070 42,694 14.35%
NOSH 237,362 238,481 238,499 238,333 236,813 237,213 237,192 0.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.23% 5.50% 5.42% 6.06% 6.40% 5.73% 6.01% -
ROE 10.67% 11.11% 10.75% 11.59% 11.92% 10.83% 11.16% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.88 42.45 39.69 38.29 37.24 35.94 33.39 21.77%
EPS 2.35 2.33 2.15 2.32 2.38 2.06 2.01 10.97%
DPS 0.65 0.30 0.30 0.30 0.56 1.07 1.57 -44.42%
NAPS 0.22 0.21 0.20 0.20 0.20 0.19 0.18 14.30%
Adjusted Per Share Value based on latest NOSH - 238,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 22.39 21.28 19.90 19.18 18.54 17.92 16.65 21.80%
EPS 1.17 1.17 1.08 1.16 1.19 1.03 1.00 11.02%
DPS 0.32 0.15 0.15 0.15 0.28 0.53 0.78 -44.75%
NAPS 0.1098 0.1053 0.1003 0.1002 0.0996 0.0947 0.0897 14.41%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.14 0.20 0.16 0.10 0.10 0.11 0.12 -
P/RPS 0.31 0.47 0.40 0.26 0.27 0.31 0.36 -9.47%
P/EPS 5.97 8.57 7.44 4.31 4.20 5.35 5.98 -0.11%
EY 16.76 11.67 13.44 23.19 23.83 18.71 16.73 0.11%
DY 4.64 1.50 1.88 3.00 5.64 9.69 13.07 -49.83%
P/NAPS 0.64 0.95 0.80 0.50 0.50 0.58 0.67 -3.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 27/05/11 22/02/11 18/11/10 24/08/10 25/05/10 -
Price 0.18 0.17 0.20 0.17 0.11 0.12 0.11 -
P/RPS 0.40 0.40 0.50 0.44 0.30 0.33 0.33 13.67%
P/EPS 7.67 7.29 9.30 7.33 4.62 5.83 5.48 25.09%
EY 13.04 13.73 10.75 13.64 21.67 17.15 18.26 -20.08%
DY 3.61 1.76 1.50 1.76 5.13 8.88 14.25 -59.92%
P/NAPS 0.82 0.81 1.00 0.85 0.55 0.63 0.61 21.78%

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