[KARYON] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 34.45%
YoY- 78.64%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 155,008 132,952 124,116 136,688 114,500 103,460 89,836 7.80%
PBT 10,772 13,732 7,276 14,072 8,048 5,040 7,376 5.35%
Tax -2,524 -3,336 -2,276 -3,168 -1,944 -1,224 -1,968 3.48%
NP 8,248 10,396 5,000 10,904 6,104 3,816 5,408 5.99%
-
NP to SH 8,248 10,396 5,000 10,904 6,104 3,816 5,408 5.99%
-
Tax Rate 23.43% 24.29% 31.28% 22.51% 24.16% 24.29% 26.68% -
Total Cost 146,760 122,556 119,116 125,784 108,396 99,644 84,428 7.91%
-
Net Worth 90,385 80,871 79,545 75,722 54,705 47,699 42,694 10.89%
Dividend
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 90,385 80,871 79,545 75,722 54,705 47,699 42,694 10.89%
NOSH 475,713 475,713 378,787 378,611 287,924 238,499 237,192 10.06%
Ratio Analysis
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.32% 7.82% 4.03% 7.98% 5.33% 3.69% 6.02% -
ROE 9.13% 12.86% 6.29% 14.40% 11.16% 8.00% 12.67% -
Per Share
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.58 27.95 32.77 36.10 39.77 43.38 37.87 -2.05%
EPS 1.72 2.20 1.32 2.88 2.12 1.60 2.28 -3.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.17 0.21 0.20 0.19 0.20 0.18 0.74%
Adjusted Per Share Value based on latest NOSH - 378,611
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.89 28.21 26.33 29.00 24.29 21.95 19.06 7.81%
EPS 1.75 2.21 1.06 2.31 1.30 0.81 1.15 5.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1918 0.1716 0.1688 0.1607 0.1161 0.1012 0.0906 10.89%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/17 30/06/16 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.275 0.165 0.43 0.185 0.18 0.16 0.12 -
P/RPS 0.84 0.59 1.31 0.51 0.45 0.37 0.32 14.22%
P/EPS 15.86 7.55 32.58 6.42 8.49 10.00 5.26 16.43%
EY 6.30 13.24 3.07 15.57 11.78 10.00 19.00 -14.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.97 2.05 0.93 0.95 0.80 0.67 11.22%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/08/17 29/08/16 28/05/14 29/05/13 25/05/12 27/05/11 25/05/10 -
Price 0.265 0.18 0.385 0.215 0.16 0.20 0.11 -
P/RPS 0.81 0.64 1.17 0.60 0.40 0.46 0.29 15.20%
P/EPS 15.28 8.24 29.17 7.47 7.55 12.50 4.82 17.23%
EY 6.54 12.14 3.43 13.40 13.25 8.00 20.73 -14.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.06 1.83 1.08 0.84 1.00 0.61 12.02%

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