[KARYON] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -17.02%
YoY- 52.89%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 132,198 130,434 131,094 135,264 118,102 111,838 91,912 5.98%
PBT 11,778 8,412 4,832 12,280 8,446 7,788 7,110 8.40%
Tax -3,124 -2,420 -1,948 -3,232 -2,528 -2,112 -1,512 12.29%
NP 8,654 5,992 2,884 9,048 5,918 5,676 5,598 7.20%
-
NP to SH 8,654 5,992 2,884 9,048 5,918 5,676 5,598 7.20%
-
Tax Rate 26.52% 28.77% 40.31% 26.32% 29.93% 27.12% 21.27% -
Total Cost 123,544 124,442 128,210 126,216 112,184 106,162 86,314 5.89%
-
Net Worth 85,628 80,871 79,689 76,033 63,169 50,082 45,068 10.80%
Dividend
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 3,805 - - - - - -
Div Payout % - 63.51% - - - - - -
Equity
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 85,628 80,871 79,689 76,033 63,169 50,082 45,068 10.80%
NOSH 475,713 475,713 379,473 380,168 332,471 238,487 237,203 11.76%
Ratio Analysis
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.55% 4.59% 2.20% 6.69% 5.01% 5.08% 6.09% -
ROE 10.11% 7.41% 3.62% 11.90% 9.37% 11.33% 12.42% -
Per Share
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 27.79 27.42 34.55 35.58 35.52 46.89 38.75 -5.17%
EPS 1.82 1.26 0.76 2.38 1.78 2.38 2.36 -4.06%
DPS 0.00 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.21 0.20 0.19 0.21 0.19 -0.86%
Adjusted Per Share Value based on latest NOSH - 382,553
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.05 27.67 27.81 28.70 25.06 23.73 19.50 5.98%
EPS 1.84 1.27 0.61 1.92 1.26 1.20 1.19 7.21%
DPS 0.00 0.81 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1817 0.1716 0.1691 0.1613 0.134 0.1063 0.0956 10.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.185 0.205 0.395 0.235 0.16 0.20 0.11 -
P/RPS 0.67 0.75 1.14 0.66 0.45 0.43 0.28 14.96%
P/EPS 10.17 16.28 51.97 9.87 8.99 8.40 4.66 13.28%
EY 9.83 6.14 1.92 10.13 11.13 11.90 21.45 -11.72%
DY 0.00 3.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.21 1.88 1.18 0.84 0.95 0.58 9.61%
Price Multiplier on Announcement Date
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/11/16 26/08/15 27/08/14 28/08/13 28/08/12 26/08/11 24/08/10 -
Price 0.18 0.15 0.37 0.28 0.16 0.17 0.12 -
P/RPS 0.65 0.55 1.07 0.79 0.45 0.36 0.31 12.56%
P/EPS 9.89 11.91 48.68 11.76 8.99 7.14 5.08 11.23%
EY 10.11 8.40 2.05 8.50 11.13 14.00 19.67 -10.09%
DY 0.00 5.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.88 1.76 1.40 0.84 0.81 0.63 7.66%

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