[KARYON] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 22.16%
YoY- 11.43%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 138,130 157,450 130,627 123,602 110,353 91,262 71,128 9.58%
PBT 7,536 7,477 11,979 9,940 8,870 7,140 5,494 4.45%
Tax 1,064 -2,843 -3,079 -1,830 -1,592 -1,614 -1,492 -
NP 8,600 4,634 8,900 8,110 7,278 5,526 4,002 11.12%
-
NP to SH 8,600 4,634 8,900 8,110 7,278 5,526 4,002 11.12%
-
Tax Rate -14.12% 38.02% 25.70% 18.41% 17.95% 22.61% 27.16% -
Total Cost 129,530 152,816 121,727 115,492 103,075 85,736 67,126 9.48%
-
Net Worth 85,628 80,871 76,068 67,774 45,637 47,433 40,929 10.71%
Dividend
31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 3,329 4,183 4,993 2,401 711 1,364 -
Div Payout % - 71.86% 47.01% 61.58% 33.00% 12.88% 34.09% -
Equity
31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 85,628 80,871 76,068 67,774 45,637 47,433 40,929 10.71%
NOSH 475,713 475,713 380,341 356,709 240,198 237,167 227,386 10.71%
Ratio Analysis
31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.23% 2.94% 6.81% 6.56% 6.60% 6.06% 5.63% -
ROE 10.04% 5.73% 11.70% 11.97% 15.95% 11.65% 9.78% -
Per Share
31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.04 33.10 34.34 34.65 45.94 38.48 31.28 -1.01%
EPS 1.81 0.97 2.34 2.27 3.03 2.33 1.76 0.38%
DPS 0.00 0.70 1.10 1.40 1.00 0.30 0.60 -
NAPS 0.18 0.17 0.20 0.19 0.19 0.20 0.18 0.00%
Adjusted Per Share Value based on latest NOSH - 350,645
31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.31 33.41 27.71 26.22 23.41 19.36 15.09 9.58%
EPS 1.82 0.98 1.89 1.72 1.54 1.17 0.85 11.06%
DPS 0.00 0.71 0.89 1.06 0.51 0.15 0.29 -
NAPS 0.1817 0.1716 0.1614 0.1438 0.0968 0.1006 0.0868 10.72%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/17 31/03/16 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.28 0.18 0.345 0.17 0.17 0.10 0.11 -
P/RPS 0.96 0.54 1.00 0.49 0.37 0.26 0.35 14.92%
P/EPS 15.49 18.48 14.74 7.48 5.61 4.29 6.25 13.33%
EY 6.46 5.41 6.78 13.37 17.82 23.30 16.00 -11.75%
DY 0.00 3.89 3.19 8.24 5.88 3.00 5.45 -
P/NAPS 1.56 1.06 1.73 0.89 0.89 0.50 0.61 13.82%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/05/17 25/05/16 26/02/14 26/02/13 24/02/12 22/02/11 23/02/10 -
Price 0.22 0.18 0.375 0.17 0.20 0.17 0.12 -
P/RPS 0.76 0.54 1.09 0.49 0.44 0.44 0.38 10.02%
P/EPS 12.17 18.48 16.03 7.48 6.60 7.30 6.82 8.31%
EY 8.22 5.41 6.24 13.37 15.15 13.71 14.67 -7.67%
DY 0.00 3.89 2.93 8.24 5.00 1.76 5.00 -
P/NAPS 1.22 1.06 1.88 0.89 1.05 0.85 0.67 8.61%

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