[KARYON] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 62.44%
YoY- -19.12%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 118,102 111,838 91,912 63,662 78,434 54,232 43,404 18.13%
PBT 8,446 7,788 7,110 5,066 6,158 4,102 4,420 11.38%
Tax -2,528 -2,112 -1,512 -1,226 -1,410 -576 -420 34.83%
NP 5,918 5,676 5,598 3,840 4,748 3,526 4,000 6.73%
-
NP to SH 5,918 5,676 5,598 3,840 4,748 3,526 4,000 6.73%
-
Tax Rate 29.93% 27.12% 21.27% 24.20% 22.90% 14.04% 9.50% -
Total Cost 112,184 106,162 86,314 59,822 73,686 50,706 39,404 19.03%
-
Net Worth 63,169 50,082 45,068 39,272 36,806 32,381 23,376 18.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 2,618 - - - -
Div Payout % - - - 68.18% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 63,169 50,082 45,068 39,272 36,806 32,381 23,376 18.00%
NOSH 332,471 238,487 237,203 218,181 184,031 179,897 129,870 16.94%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.01% 5.08% 6.09% 6.03% 6.05% 6.50% 9.22% -
ROE 9.37% 11.33% 12.42% 9.78% 12.90% 10.89% 17.11% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 35.52 46.89 38.75 29.18 42.62 30.15 33.42 1.01%
EPS 1.78 2.38 2.36 1.76 2.58 1.96 3.08 -8.72%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.19 0.18 0.20 0.18 0.18 0.90%
Adjusted Per Share Value based on latest NOSH - 198,358
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.83 23.51 19.32 13.38 16.49 11.40 9.12 18.14%
EPS 1.24 1.19 1.18 0.81 1.00 0.74 0.84 6.70%
DPS 0.00 0.00 0.00 0.55 0.00 0.00 0.00 -
NAPS 0.1328 0.1053 0.0947 0.0826 0.0774 0.0681 0.0491 18.01%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.16 0.20 0.11 0.11 0.15 0.21 0.24 -
P/RPS 0.45 0.43 0.28 0.38 0.35 0.70 0.00 -
P/EPS 8.99 8.40 4.66 6.25 5.81 10.71 0.00 -
EY 11.13 11.90 21.45 16.00 17.20 9.33 0.00 -
DY 0.00 0.00 0.00 10.91 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 0.58 0.61 0.75 1.17 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 24/08/10 27/08/09 18/08/08 27/08/07 21/08/06 -
Price 0.16 0.17 0.12 0.10 0.15 0.19 0.28 -
P/RPS 0.45 0.36 0.31 0.34 0.35 0.63 0.00 -
P/EPS 8.99 7.14 5.08 5.68 5.81 9.69 0.00 -
EY 11.13 14.00 19.67 17.60 17.20 10.32 0.00 -
DY 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.81 0.63 0.56 0.75 1.06 0.00 -

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
Post a Comment