[KARYON] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -44.84%
YoY- -27.52%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Revenue 110,353 91,262 71,128 76,104 60,225 34,992 29,800 21.38%
PBT 8,870 7,140 5,494 3,358 4,335 2,439 2,154 23.30%
Tax -1,592 -1,614 -1,492 -787 -788 -289 -454 20.40%
NP 7,278 5,526 4,002 2,571 3,547 2,150 1,700 24.01%
-
NP to SH 7,278 5,526 4,002 2,571 3,547 2,150 1,700 24.01%
-
Tax Rate 17.95% 22.61% 27.16% 23.44% 18.18% 11.85% 21.08% -
Total Cost 103,075 85,736 67,126 73,533 56,678 32,842 28,100 21.21%
-
Net Worth 45,637 47,433 40,929 38,088 34,209 25,800 13,222 20.12%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Div 2,401 711 1,364 - - - - -
Div Payout % 33.00% 12.88% 34.09% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Net Worth 45,637 47,433 40,929 38,088 34,209 25,800 13,222 20.12%
NOSH 240,198 237,167 227,386 190,444 180,050 172,000 94,444 14.81%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
NP Margin 6.60% 6.06% 5.63% 3.38% 5.89% 6.14% 5.70% -
ROE 15.95% 11.65% 9.78% 6.75% 10.37% 8.33% 12.86% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
RPS 45.94 38.48 31.28 39.96 33.45 20.34 31.55 5.71%
EPS 3.03 2.33 1.76 1.35 1.97 1.25 1.80 8.01%
DPS 1.00 0.30 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.18 0.20 0.19 0.15 0.14 4.62%
Adjusted Per Share Value based on latest NOSH - 188,775
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
RPS 23.41 19.36 15.09 16.15 12.78 7.42 6.32 21.38%
EPS 1.54 1.17 0.85 0.55 0.75 0.46 0.36 24.00%
DPS 0.51 0.15 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.0968 0.1006 0.0868 0.0808 0.0726 0.0547 0.0281 20.09%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 31/03/05 -
Price 0.17 0.10 0.11 0.11 0.16 0.25 0.19 -
P/RPS 0.37 0.26 0.35 0.28 0.48 0.00 0.60 -6.90%
P/EPS 5.61 4.29 6.25 8.15 8.12 0.00 10.56 -8.93%
EY 17.82 23.30 16.00 12.27 12.31 0.00 9.47 9.80%
DY 5.88 3.00 5.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.50 0.61 0.55 0.84 1.67 1.36 -6.08%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Date 24/02/12 22/02/11 23/02/10 25/02/09 27/02/08 28/02/07 17/05/05 -
Price 0.20 0.17 0.12 0.14 0.15 0.28 0.20 -
P/RPS 0.44 0.44 0.38 0.35 0.45 0.00 0.63 -5.17%
P/EPS 6.60 7.30 6.82 10.37 7.61 0.00 11.11 -7.41%
EY 15.15 13.71 14.67 9.64 13.13 0.00 9.00 8.01%
DY 5.00 1.76 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.85 0.67 0.70 0.79 1.87 1.43 -4.46%

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