[KARYON] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 7.03%
YoY- 8.88%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 33,460 30,426 30,054 23,497 17,446 21,072 14,209 15.32%
PBT 2,622 2,211 2,634 1,711 1,809 1,841 1,340 11.82%
Tax -824 -778 -750 -264 -480 -426 -211 25.46%
NP 1,798 1,433 1,884 1,447 1,329 1,415 1,129 8.05%
-
NP to SH 1,798 1,433 1,884 1,447 1,329 1,415 1,129 8.05%
-
Tax Rate 31.43% 35.19% 28.47% 15.43% 26.53% 23.14% 15.75% -
Total Cost 31,662 28,993 28,170 22,050 16,117 19,657 13,080 15.85%
-
Net Worth 76,510 68,067 50,081 45,070 35,704 37,733 32,257 15.46%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 1,190 - - -
Div Payout % - - - - 89.55% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 76,510 68,067 50,081 45,070 35,704 37,733 32,257 15.46%
NOSH 382,553 358,249 238,481 237,213 198,358 188,666 179,206 13.45%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.37% 4.71% 6.27% 6.16% 7.62% 6.72% 7.95% -
ROE 2.35% 2.11% 3.76% 3.21% 3.72% 3.75% 3.50% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 8.75 8.49 12.60 9.91 8.80 11.17 7.93 1.65%
EPS 0.47 0.40 0.79 0.61 0.67 0.75 0.63 -4.76%
DPS 0.00 0.00 0.00 0.00 0.60 0.00 0.00 -
NAPS 0.20 0.19 0.21 0.19 0.18 0.20 0.18 1.76%
Adjusted Per Share Value based on latest NOSH - 237,213
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 7.03 6.40 6.32 4.94 3.67 4.43 2.99 15.29%
EPS 0.38 0.30 0.40 0.30 0.28 0.30 0.24 7.95%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.1608 0.1431 0.1053 0.0947 0.0751 0.0793 0.0678 15.46%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.235 0.16 0.20 0.11 0.11 0.15 0.21 -
P/RPS 2.69 1.88 1.59 1.11 1.25 1.34 2.65 0.24%
P/EPS 50.00 40.00 25.32 18.03 16.42 20.00 33.33 6.98%
EY 2.00 2.50 3.95 5.55 6.09 5.00 3.00 -6.52%
DY 0.00 0.00 0.00 0.00 5.45 0.00 0.00 -
P/NAPS 1.18 0.84 0.95 0.58 0.61 0.75 1.17 0.14%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 26/08/11 24/08/10 27/08/09 18/08/08 27/08/07 -
Price 0.28 0.16 0.17 0.12 0.10 0.15 0.19 -
P/RPS 3.20 1.88 1.35 1.21 1.14 1.34 2.40 4.90%
P/EPS 59.57 40.00 21.52 19.67 14.93 20.00 30.16 12.00%
EY 1.68 2.50 4.65 5.08 6.70 5.00 3.32 -10.72%
DY 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 1.40 0.84 0.81 0.63 0.56 0.75 1.06 4.74%

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