[KARYON] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 9.68%
YoY- -26.89%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 38,686 37,754 29,491 30,866 32,833 26,463 22,628 7.67%
PBT 4,003 -1,384 -540 2,940 2,875 2,485 934 22.22%
Tax -566 -6 -477 -651 256 -205 -362 6.35%
NP 3,437 -1,390 -1,017 2,289 3,131 2,280 572 28.05%
-
NP to SH 3,437 -1,390 -1,017 2,289 3,131 2,280 572 28.05%
-
Tax Rate 14.14% - - 22.14% -8.90% 8.25% 38.76% -
Total Cost 35,249 39,144 30,508 28,577 29,702 24,183 22,056 6.67%
-
Net Worth 95,142 85,628 80,871 76,299 66,622 46,580 47,666 9.99%
Dividend
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 1,427 2,288 3,155 1,593 715 -
Div Payout % - - 0.00% 100.00% 100.79% 69.89% 125.00% -
Equity
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 95,142 85,628 80,871 76,299 66,622 46,580 47,666 9.99%
NOSH 475,713 475,713 475,713 381,499 350,645 245,161 238,333 9.99%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.88% -3.68% -3.45% 7.42% 9.54% 8.62% 2.53% -
ROE 3.61% -1.62% -1.26% 3.00% 4.70% 4.89% 1.20% -
Per Share
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.13 7.94 6.20 8.09 9.36 10.79 9.49 -2.11%
EPS 0.72 -0.29 -0.21 0.60 0.90 0.93 0.24 16.35%
DPS 0.00 0.00 0.30 0.60 0.90 0.65 0.30 -
NAPS 0.20 0.18 0.17 0.20 0.19 0.19 0.20 0.00%
Adjusted Per Share Value based on latest NOSH - 381,499
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.21 8.01 6.26 6.55 6.97 5.61 4.80 7.68%
EPS 0.73 -0.29 -0.22 0.49 0.66 0.48 0.12 28.27%
DPS 0.00 0.00 0.30 0.49 0.67 0.34 0.15 -
NAPS 0.2019 0.1817 0.1716 0.1619 0.1413 0.0988 0.1011 10.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/03/18 31/03/17 31/03/16 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.175 0.28 0.18 0.345 0.17 0.17 0.10 -
P/RPS 2.15 3.53 2.90 4.26 1.82 1.57 1.05 10.38%
P/EPS 24.22 -95.83 -84.20 57.50 19.04 18.28 41.67 -7.20%
EY 4.13 -1.04 -1.19 1.74 5.25 5.47 2.40 7.77%
DY 0.00 0.00 1.67 1.74 5.29 3.82 3.00 -
P/NAPS 0.88 1.56 1.06 1.73 0.89 0.89 0.50 8.10%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/05/18 30/05/17 25/05/16 26/02/14 26/02/13 24/02/12 22/02/11 -
Price 0.175 0.22 0.18 0.375 0.17 0.20 0.17 -
P/RPS 2.15 2.77 2.90 4.63 1.82 1.85 1.79 2.55%
P/EPS 24.22 -75.29 -84.20 62.50 19.04 21.51 70.83 -13.75%
EY 4.13 -1.33 -1.19 1.60 5.25 4.65 1.41 15.97%
DY 0.00 0.00 1.67 1.60 5.29 3.25 1.76 -
P/NAPS 0.88 1.22 1.06 1.88 0.89 1.05 0.85 0.47%

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