[KARYON] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -9.38%
YoY- 55.66%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 123,602 110,353 91,262 71,128 76,104 60,225 34,992 23.38%
PBT 9,940 8,870 7,140 5,494 3,358 4,335 2,439 26.35%
Tax -1,830 -1,592 -1,614 -1,492 -787 -788 -289 35.97%
NP 8,110 7,278 5,526 4,002 2,571 3,547 2,150 24.74%
-
NP to SH 8,110 7,278 5,526 4,002 2,571 3,547 2,150 24.74%
-
Tax Rate 18.41% 17.95% 22.61% 27.16% 23.44% 18.18% 11.85% -
Total Cost 115,492 103,075 85,736 67,126 73,533 56,678 32,842 23.29%
-
Net Worth 67,774 45,637 47,433 40,929 38,088 34,209 25,800 17.44%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,993 2,401 711 1,364 - - - -
Div Payout % 61.58% 33.00% 12.88% 34.09% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 67,774 45,637 47,433 40,929 38,088 34,209 25,800 17.44%
NOSH 356,709 240,198 237,167 227,386 190,444 180,050 172,000 12.91%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.56% 6.60% 6.06% 5.63% 3.38% 5.89% 6.14% -
ROE 11.97% 15.95% 11.65% 9.78% 6.75% 10.37% 8.33% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 34.65 45.94 38.48 31.28 39.96 33.45 20.34 9.27%
EPS 2.27 3.03 2.33 1.76 1.35 1.97 1.25 10.44%
DPS 1.40 1.00 0.30 0.60 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.20 0.18 0.20 0.19 0.15 4.01%
Adjusted Per Share Value based on latest NOSH - 222,580
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 26.22 23.41 19.36 15.09 16.15 12.78 7.42 23.39%
EPS 1.72 1.54 1.17 0.85 0.55 0.75 0.46 24.55%
DPS 1.06 0.51 0.15 0.29 0.00 0.00 0.00 -
NAPS 0.1438 0.0968 0.1006 0.0868 0.0808 0.0726 0.0547 17.46%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.17 0.17 0.10 0.11 0.11 0.16 0.25 -
P/RPS 0.49 0.37 0.26 0.35 0.28 0.48 0.00 -
P/EPS 7.48 5.61 4.29 6.25 8.15 8.12 0.00 -
EY 13.37 17.82 23.30 16.00 12.27 12.31 0.00 -
DY 8.24 5.88 3.00 5.45 0.00 0.00 0.00 -
P/NAPS 0.89 0.89 0.50 0.61 0.55 0.84 1.67 -9.94%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 24/02/12 22/02/11 23/02/10 25/02/09 27/02/08 28/02/07 -
Price 0.17 0.20 0.17 0.12 0.14 0.15 0.28 -
P/RPS 0.49 0.44 0.44 0.38 0.35 0.45 0.00 -
P/EPS 7.48 6.60 7.30 6.82 10.37 7.61 0.00 -
EY 13.37 15.15 13.71 14.67 9.64 13.13 0.00 -
DY 8.24 5.00 1.76 5.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.05 0.85 0.67 0.70 0.79 1.87 -11.62%

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