[KARYON] QoQ TTM Result on 31-Mar-2014 [#1]

Stock

[KARYON] KARYON INDUSTRIES BHD

Announcement Date

28-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -16.58%

YoY- -20.26%

Quarter Report

KARYON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	131,973	129,293	128,542	127,484	130,627	132,594	132,183	-0.10%
YoY %	2.07%	0.58%	0.83%	-2.41%	-1.48%	0.31%	-	-
Horiz. %	99.84%	97.81%	97.25%	96.45%	98.82%	100.31%	100.00%	-
PBT	5,564	6,806	8,255	10,280	11,979	11,914	11,857	-39.52%
YoY %	-18.25%	-17.55%	-19.70%	-14.18%	0.55%	0.48%	-	-
Horiz. %	46.93%	57.40%	69.62%	86.70%	101.03%	100.48%	100.00%	-
Tax	-1,996	-2,165	-2,437	-2,856	-3,079	-2,172	-2,182	-5.75%
YoY %	7.81%	11.16%	14.67%	7.24%	-41.76%	0.46%	-	-
Horiz. %	91.48%	99.22%	111.69%	130.89%	141.11%	99.54%	100.00%	-
NP	3,568	4,641	5,818	7,424	8,900	9,742	9,675	-48.48%
YoY %	-23.12%	-20.23%	-21.63%	-16.58%	-8.64%	0.69%	-	-
Horiz. %	36.88%	47.97%	60.13%	76.73%	91.99%	100.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,568	4,641	5,818	7,424	8,900	9,742	9,675	-48.48%
YoY %	-23.12%	-20.23%	-21.63%	-16.58%	-8.64%	0.69%	-	-
Horiz. %	36.88%	47.97%	60.13%	76.73%	91.99%	100.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.87%	31.81%	29.52%	27.78%	25.70%	18.23%	18.40%	-
YoY %	12.76%	7.76%	6.26%	8.09%	40.98%	-0.92%	-	-
Horiz. %	194.95%	172.88%	160.43%	150.98%	139.67%	99.08%	100.00%	-
Total Cost	128,405	124,652	122,724	120,060	121,727	122,852	122,508	3.17%
YoY %	3.01%	1.57%	2.22%	-1.37%	-0.92%	0.28%	-	-
Horiz. %	104.81%	101.75%	100.18%	98.00%	99.36%	100.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	66,664	76,103	80,639	79,545	76,299	75,890	76,510	-8.75%
YoY %	-12.40%	-5.63%	1.38%	4.25%	0.54%	-0.81%	-	-
Horiz. %	87.13%	99.47%	105.40%	103.97%	99.72%	99.19%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	1,666	2,288	4,186	4,186	4,186	5,053	4,839	-50.78%
YoY %	-27.19%	-45.34%	0.00%	0.00%	-17.16%	4.42%	-	-
Horiz. %	34.43%	47.28%	86.51%	86.51%	86.51%	104.42%	100.00%	-
Div Payout %	46.71%	49.32%	71.95%	56.39%	47.04%	51.87%	50.02%	-
YoY %	-5.29%	-31.45%	27.59%	19.88%	-9.31%	3.70%	-	-
Horiz. %	93.38%	98.60%	143.84%	112.73%	94.04%	103.70%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	66,664	76,103	80,639	79,545	76,299	75,890	76,510	-8.75%
YoY %	-12.40%	-5.63%	1.38%	4.25%	0.54%	-0.81%	-	-
Horiz. %	87.13%	99.47%	105.40%	103.97%	99.72%	99.19%	100.00%	-
NOSH	475,713	380,570	383,999	378,787	381,499	379,454	382,553	15.59%
YoY %	25.00%	-0.89%	1.38%	-0.71%	0.54%	-0.81%	-	-
Horiz. %	124.35%	99.48%	100.38%	99.02%	99.72%	99.19%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	2.70%	3.59%	4.53%	5.82%	6.81%	7.35%	7.32%	-
YoY %	-24.79%	-20.75%	-22.16%	-14.54%	-7.35%	0.41%	-	-
Horiz. %	36.89%	49.04%	61.89%	79.51%	93.03%	100.41%	100.00%	-
ROE	5.35%	6.10%	7.21%	9.33%	11.66%	12.84%	12.65%	-
YoY %	-12.30%	-15.40%	-22.72%	-19.98%	-9.19%	1.50%	-	-
Horiz. %	42.29%	48.22%	57.00%	73.75%	92.17%	101.50%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	31.67	33.98	33.47	33.66	34.24	34.94	34.55	-5.62%
YoY %	-6.80%	1.52%	-0.56%	-1.69%	-2.00%	1.13%	-	-
Horiz. %	91.66%	98.35%	96.87%	97.42%	99.10%	101.13%	100.00%	-
EPS	0.86	1.22	1.52	1.96	2.33	2.57	2.53	-51.19%
YoY %	-29.51%	-19.74%	-22.45%	-15.88%	-9.34%	1.58%	-	-
Horiz. %	33.99%	48.22%	60.08%	77.47%	92.09%	101.58%	100.00%	-
DPS	0.40	0.60	1.10	1.10	1.10	1.33	1.26	-53.36%
YoY %	-33.33%	-45.45%	0.00%	0.00%	-17.29%	5.56%	-	-
Horiz. %	31.75%	47.62%	87.30%	87.30%	87.30%	105.56%	100.00%	-
NAPS	0.16	0.20	0.21	0.21	0.20	0.20	0.20	-13.78%
YoY %	-20.00%	-4.76%	0.00%	5.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	100.00%	105.00%	105.00%	100.00%	100.00%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 378,787
RPS	27.74	27.18	27.02	26.80	27.46	27.87	27.79	-0.11%
YoY %	2.06%	0.59%	0.82%	-2.40%	-1.47%	0.29%	-	-
Horiz. %	99.82%	97.80%	97.23%	96.44%	98.81%	100.29%	100.00%	-
EPS	0.75	0.98	1.22	1.56	1.87	2.05	2.03	-48.41%
YoY %	-23.47%	-19.67%	-21.79%	-16.58%	-8.78%	0.99%	-	-
Horiz. %	36.95%	48.28%	60.10%	76.85%	92.12%	100.99%	100.00%	-
DPS	0.35	0.48	0.88	0.88	0.88	1.06	1.02	-50.89%
YoY %	-27.08%	-45.45%	0.00%	0.00%	-16.98%	3.92%	-	-
Horiz. %	34.31%	47.06%	86.27%	86.27%	86.27%	103.92%	100.00%	-
NAPS	0.1401	0.16	0.1695	0.1672	0.1604	0.1595	0.1608	-8.75%
YoY %	-12.44%	-5.60%	1.38%	4.24%	0.56%	-0.81%	-	-
Horiz. %	87.13%	99.50%	105.41%	103.98%	99.75%	99.19%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	0.23	0.38	0.395	0.43	0.345	0.325	0.235	-
P/RPS	0.73	1.12	1.18	1.28	1.01	0.93	0.68	4.83%
YoY %	-34.82%	-5.08%	-7.81%	26.73%	8.60%	36.76%	-	-
Horiz. %	107.35%	164.71%	173.53%	188.24%	148.53%	136.76%	100.00%	-
P/EPS	26.86	31.16	26.07	21.94	14.79	12.66	9.29	102.55%
YoY %	-13.80%	19.52%	18.82%	48.34%	16.82%	36.28%	-	-
Horiz. %	289.13%	335.41%	280.62%	236.17%	159.20%	136.28%	100.00%	-
EY	3.72	3.21	3.84	4.56	6.76	7.90	10.76	-50.64%
YoY %	15.89%	-16.41%	-15.79%	-32.54%	-14.43%	-26.58%	-	-
Horiz. %	34.57%	29.83%	35.69%	42.38%	62.83%	73.42%	100.00%	-
DY	1.74	1.58	2.78	2.56	3.19	4.10	5.38	-52.78%
YoY %	10.13%	-43.17%	8.59%	-19.75%	-22.20%	-23.79%	-	-
Horiz. %	32.34%	29.37%	51.67%	47.58%	59.29%	76.21%	100.00%	-
P/NAPS	1.44	1.90	1.88	2.05	1.73	1.62	1.18	14.15%
YoY %	-24.21%	1.06%	-8.29%	18.50%	6.79%	37.29%	-	-
Horiz. %	122.03%	161.02%	159.32%	173.73%	146.61%	137.29%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/02/15	26/11/14	27/08/14	28/05/14	26/02/14	27/11/13	28/08/13	-
Price	0.235	0.315	0.37	0.385	0.375	0.36	0.28	-
P/RPS	0.74	0.93	1.11	1.14	1.10	1.03	0.81	-5.83%
YoY %	-20.43%	-16.22%	-2.63%	3.64%	6.80%	27.16%	-	-
Horiz. %	91.36%	114.81%	137.04%	140.74%	135.80%	127.16%	100.00%	-
P/EPS	27.44	25.83	24.42	19.64	16.07	14.02	11.07	82.85%
YoY %	6.23%	5.77%	24.34%	22.22%	14.62%	26.65%	-	-
Horiz. %	247.88%	233.33%	220.60%	177.42%	145.17%	126.65%	100.00%	-
EY	3.64	3.87	4.09	5.09	6.22	7.13	9.03	-45.34%
YoY %	-5.94%	-5.38%	-19.65%	-18.17%	-12.76%	-21.04%	-	-
Horiz. %	40.31%	42.86%	45.29%	56.37%	68.88%	78.96%	100.00%	-
DY	1.70	1.90	2.97	2.86	2.93	3.70	4.52	-47.80%
YoY %	-10.53%	-36.03%	3.85%	-2.39%	-20.81%	-18.14%	-	-
Horiz. %	37.61%	42.04%	65.71%	63.27%	64.82%	81.86%	100.00%	-
P/NAPS	1.47	1.57	1.76	1.83	1.88	1.80	1.40	3.29%
YoY %	-6.37%	-10.80%	-3.83%	-2.66%	4.44%	28.57%	-	-
Horiz. %	105.00%	112.14%	125.71%	130.71%	134.29%	128.57%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 14:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 14:30:00

EMA 5

10 Mins

BUY

2024-06-26 14:30:00

EMA 5

5 Mins

BUY

2024-06-26 14:30:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-26 12:15:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

637

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

NOTION

NOTION VTEC BHD

624

PTRANS

PERAK TRANSIT BERHAD

624

HLIND

HONG LEONG INDUSTRIES BHD

595

MPI

MALAYSIAN PACIFIC INDUSTRIES

579

SNS

SNS NETWORK TECHNOLOGY BERHAD

437

PBBANK

PUBLIC BANK BHD

395

GENTING

GENTING BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,129,800

INGENIEU

0.065

0.00

227,838,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,433,200

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,324,300

MYEG

1.02

-0.02

65,950,700

SBH

0.32

+0.035

61,383,400

SNS

0.76

+0.04

56,833,200

More active Stocks

CHGP

2.61

+0.32

749,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,341,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

KESM

7.02

-0.16

179,600

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

AEON-C31

0.045

-0.105

4,031,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More