[KARYON] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2.58%
YoY- 32.78%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 139,591 128,528 131,236 133,014 121,025 111,853 91,512 8.36%
PBT 8,745 8,125 5,154 12,052 9,420 8,513 8,274 1.05%
Tax -2,581 -2,380 -2,018 -3,237 -2,781 -1,849 -1,669 8.65%
NP 6,164 5,745 3,136 8,814 6,638 6,664 6,605 -1.30%
-
NP to SH 6,164 5,745 3,136 8,814 6,638 6,664 6,605 -1.30%
-
Tax Rate 29.51% 29.29% 39.15% 26.86% 29.52% 21.72% 20.17% -
Total Cost 133,426 122,782 128,100 124,200 114,386 105,189 84,906 8.98%
-
Net Worth 80,871 80,871 76,103 75,988 66,620 52,360 47,634 10.59%
Dividend
31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,075 2,537 - 2,532 2,337 1,110 - -
Div Payout % 33.67% 44.16% - 28.74% 35.21% 16.67% - -
Equity
31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 80,871 80,871 76,103 75,988 66,620 52,360 47,634 10.59%
NOSH 475,713 475,713 380,570 379,942 350,633 238,000 238,173 14.07%
Ratio Analysis
31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.42% 4.47% 2.39% 6.63% 5.49% 5.96% 7.22% -
ROE 7.62% 7.10% 4.12% 11.60% 9.96% 12.73% 13.87% -
Per Share
31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.34 27.02 34.49 35.01 34.52 47.00 38.42 -5.00%
EPS 1.30 1.21 0.83 2.32 1.89 2.80 2.77 -13.40%
DPS 0.44 0.53 0.00 0.67 0.67 0.47 0.00 -
NAPS 0.17 0.17 0.20 0.20 0.19 0.22 0.20 -3.04%
Adjusted Per Share Value based on latest NOSH - 379,454
31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.62 27.27 27.84 28.22 25.68 23.73 19.42 8.36%
EPS 1.31 1.22 0.67 1.87 1.41 1.41 1.40 -1.25%
DPS 0.44 0.54 0.00 0.54 0.50 0.24 0.00 -
NAPS 0.1716 0.1716 0.1615 0.1612 0.1413 0.1111 0.1011 10.59%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/12/15 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.20 0.18 0.38 0.325 0.16 0.14 0.10 -
P/RPS 0.68 0.67 1.10 0.93 0.46 0.30 0.26 20.07%
P/EPS 15.43 14.90 46.11 14.01 8.45 5.00 3.61 31.84%
EY 6.48 6.71 2.17 7.14 11.83 20.00 27.73 -24.16%
DY 2.18 2.96 0.00 2.05 4.17 3.33 0.00 -
P/NAPS 1.18 1.06 1.90 1.62 0.84 0.64 0.50 17.75%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/02/16 25/11/15 26/11/14 27/11/13 23/11/12 25/11/11 18/11/10 -
Price 0.195 0.19 0.315 0.36 0.17 0.18 0.11 -
P/RPS 0.66 0.70 0.91 1.03 0.49 0.38 0.29 16.94%
P/EPS 15.05 15.73 38.22 15.52 8.98 6.43 3.97 28.86%
EY 6.65 6.36 2.62 6.44 11.14 15.56 25.21 -22.39%
DY 2.24 2.81 0.00 1.85 3.92 2.59 0.00 -
P/NAPS 1.15 1.12 1.57 1.80 0.89 0.82 0.55 15.06%

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