[KARYON] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 0.09%
YoY- -1.31%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 129,293 132,594 117,232 106,518 88,180 66,194 78,763 8.60%
PBT 6,806 11,914 9,550 7,319 7,318 3,128 5,748 2.85%
Tax -2,165 -2,172 -2,291 -1,749 -1,674 -741 -1,330 8.45%
NP 4,641 9,742 7,259 5,570 5,644 2,387 4,418 0.82%
-
NP to SH 4,641 9,742 7,259 5,570 5,644 2,387 4,418 0.82%
-
Tax Rate 31.81% 18.23% 23.99% 23.90% 22.88% 23.69% 23.14% -
Total Cost 124,652 122,852 109,973 100,948 82,536 63,807 74,345 8.99%
-
Net Worth 76,103 75,890 63,966 52,219 47,362 35,794 38,626 11.96%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 2,288 5,053 3,276 1,545 1,335 2,383 - -
Div Payout % 49.32% 51.87% 45.14% 27.75% 23.66% 99.84% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 76,103 75,890 63,966 52,219 47,362 35,794 38,626 11.96%
NOSH 380,570 379,454 336,666 237,362 236,813 198,857 183,934 12.87%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.59% 7.35% 6.19% 5.23% 6.40% 3.61% 5.61% -
ROE 6.10% 12.84% 11.35% 10.67% 11.92% 6.67% 11.44% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 33.98 34.94 34.82 44.88 37.24 33.29 42.82 -3.77%
EPS 1.22 2.57 2.16 2.35 2.38 1.20 2.40 -10.65%
DPS 0.60 1.33 0.97 0.65 0.56 1.20 0.00 -
NAPS 0.20 0.20 0.19 0.22 0.20 0.18 0.21 -0.80%
Adjusted Per Share Value based on latest NOSH - 237,362
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 27.18 27.87 24.64 22.39 18.54 13.91 16.56 8.60%
EPS 0.98 2.05 1.53 1.17 1.19 0.50 0.93 0.87%
DPS 0.48 1.06 0.69 0.32 0.28 0.50 0.00 -
NAPS 0.16 0.1595 0.1345 0.1098 0.0996 0.0752 0.0812 11.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.38 0.325 0.16 0.14 0.10 0.10 0.15 -
P/RPS 1.12 0.93 0.46 0.31 0.27 0.30 0.35 21.38%
P/EPS 31.16 12.66 7.42 5.97 4.20 8.33 6.24 30.72%
EY 3.21 7.90 13.48 16.76 23.83 12.00 16.01 -23.48%
DY 1.58 4.10 6.08 4.64 5.64 11.98 0.00 -
P/NAPS 1.90 1.62 0.84 0.64 0.50 0.56 0.71 17.81%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 27/11/13 23/11/12 25/11/11 18/11/10 24/11/09 28/11/08 -
Price 0.315 0.36 0.17 0.18 0.11 0.39 0.10 -
P/RPS 0.93 1.03 0.49 0.40 0.30 1.17 0.23 26.20%
P/EPS 25.83 14.02 7.88 7.67 4.62 32.49 4.16 35.55%
EY 3.87 7.13 12.68 13.04 21.67 3.08 24.02 -26.22%
DY 1.90 3.70 5.73 3.61 5.13 3.07 0.00 -
P/NAPS 1.57 1.80 0.89 0.82 0.55 2.17 0.48 21.82%

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