[KARYON] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -3.88%
YoY- 44.29%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 40,219 34,277 31,563 31,179 32,880 32,129 31,718 4.62%
PBT 3,586 3,031 1,923 1,888 1,450 2,899 2,842 4.52%
Tax -758 2,632 -581 -575 -540 -812 -822 -1.53%
NP 2,828 5,663 1,342 1,313 910 2,087 2,020 6.61%
-
NP to SH 2,828 5,663 1,342 1,313 910 2,087 2,020 6.61%
-
Tax Rate 21.14% -86.84% 30.21% 30.46% 37.24% 28.01% 28.92% -
Total Cost 37,391 28,614 30,221 29,866 31,970 30,042 29,698 4.48%
-
Net Worth 95,142 90,385 80,871 80,871 76,103 75,890 63,966 7.84%
Dividend
31/12/17 31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 1,897 1,683 -
Div Payout % - - - - - 90.91% 83.33% -
Equity
31/12/17 31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 95,142 90,385 80,871 80,871 76,103 75,890 63,966 7.84%
NOSH 475,713 475,713 475,713 475,713 380,570 379,454 336,666 6.80%
Ratio Analysis
31/12/17 31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.03% 16.52% 4.25% 4.21% 2.77% 6.50% 6.37% -
ROE 2.97% 6.27% 1.66% 1.62% 1.20% 2.75% 3.16% -
Per Share
31/12/17 31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 8.45 7.21 6.63 6.55 8.64 8.47 9.42 -2.04%
EPS 0.59 1.19 0.28 0.28 0.24 0.55 0.60 -0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.20 0.19 0.17 0.17 0.20 0.20 0.19 0.98%
Adjusted Per Share Value based on latest NOSH - 475,713
31/12/17 31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 8.45 7.21 6.63 6.55 6.91 6.75 6.67 4.60%
EPS 0.59 1.19 0.28 0.28 0.19 0.44 0.42 6.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.40 0.35 -
NAPS 0.20 0.19 0.17 0.17 0.16 0.1595 0.1345 7.84%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/12/17 30/12/16 31/12/15 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.24 0.18 0.20 0.18 0.38 0.325 0.16 -
P/RPS 2.84 2.50 3.01 2.75 4.40 3.84 1.70 10.25%
P/EPS 40.37 15.12 70.90 65.22 158.90 59.09 26.67 8.20%
EY 2.48 6.61 1.41 1.53 0.63 1.69 3.75 -7.56%
DY 0.00 0.00 0.00 0.00 0.00 1.54 3.13 -
P/NAPS 1.20 0.95 1.18 1.06 1.90 1.62 0.84 7.02%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/02/18 24/02/17 23/02/16 25/11/15 26/11/14 27/11/13 23/11/12 -
Price 0.21 0.23 0.195 0.19 0.315 0.36 0.17 -
P/RPS 2.48 3.19 2.94 2.90 3.65 4.25 1.80 6.28%
P/EPS 35.33 19.32 69.12 68.84 131.72 65.45 28.33 4.29%
EY 2.83 5.18 1.45 1.45 0.76 1.53 3.53 -4.11%
DY 0.00 0.00 0.00 0.00 0.00 1.39 2.94 -
P/NAPS 1.05 1.21 1.15 1.12 1.57 1.80 0.89 3.19%

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