[KARYON] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 3.92%
YoY- 30.76%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 66,101 66,426 128,542 132,183 113,485 101,225 85,253 -3.98%
PBT 5,889 3,148 8,255 11,857 9,199 7,479 6,516 -1.60%
Tax -1,562 -1,022 -2,437 -2,182 -1,800 -1,914 -1,635 -0.72%
NP 4,327 2,126 5,818 9,675 7,399 5,565 4,881 -1.90%
-
NP to SH 4,327 2,126 5,818 9,675 7,399 5,565 4,881 -1.90%
-
Tax Rate 26.52% 32.47% 29.52% 18.40% 19.57% 25.59% 25.09% -
Total Cost 61,774 64,300 122,724 122,508 106,086 95,660 80,372 -4.11%
-
Net Worth 85,628 0 80,639 76,510 68,067 50,081 45,070 10.80%
Dividend
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 1,666 4,186 4,839 2,424 715 2,528 -
Div Payout % - 78.39% 71.95% 50.02% 32.77% 12.85% 51.81% -
Equity
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 85,628 0 80,639 76,510 68,067 50,081 45,070 10.80%
NOSH 475,713 475,713 383,999 382,553 358,249 238,481 237,213 11.76%
Ratio Analysis
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.55% 3.20% 4.53% 7.32% 6.52% 5.50% 5.73% -
ROE 5.05% 0.00% 7.21% 12.65% 10.87% 11.11% 10.83% -
Per Share
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.90 14.10 33.47 34.55 31.68 42.45 35.94 -14.08%
EPS 0.91 0.45 1.52 2.53 2.07 2.33 2.06 -12.24%
DPS 0.00 0.35 1.10 1.26 0.68 0.30 1.07 -
NAPS 0.18 0.00 0.21 0.20 0.19 0.21 0.19 -0.86%
Adjusted Per Share Value based on latest NOSH - 382,553
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.90 13.96 27.02 27.79 23.86 21.28 17.92 -3.97%
EPS 0.91 0.45 1.22 2.03 1.56 1.17 1.03 -1.96%
DPS 0.00 0.35 0.88 1.02 0.51 0.15 0.53 -
NAPS 0.18 0.00 0.1695 0.1608 0.1431 0.1053 0.0947 10.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.185 0.205 0.395 0.235 0.16 0.20 0.11 -
P/RPS 1.33 1.45 1.18 0.68 0.51 0.47 0.31 26.20%
P/EPS 20.34 45.42 26.07 9.29 7.75 8.57 5.35 23.79%
EY 4.92 2.20 3.84 10.76 12.91 11.67 18.71 -19.22%
DY 0.00 1.73 2.78 5.38 4.23 1.50 9.69 -
P/NAPS 1.03 0.00 1.88 1.18 0.84 0.95 0.58 9.61%
Price Multiplier on Announcement Date
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/11/16 26/08/15 27/08/14 28/08/13 28/08/12 26/08/11 24/08/10 -
Price 0.18 0.15 0.37 0.28 0.16 0.17 0.12 -
P/RPS 1.30 1.06 1.11 0.81 0.51 0.40 0.33 24.49%
P/EPS 19.79 33.23 24.42 11.07 7.75 7.29 5.83 21.56%
EY 5.05 3.01 4.09 9.03 12.91 13.73 17.15 -17.74%
DY 0.00 2.36 2.97 4.52 4.23 1.76 8.88 -
P/NAPS 1.00 0.00 1.76 1.40 0.84 0.81 0.63 7.66%

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