[KARYON] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 67.66%
YoY- 55.66%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 123,602 110,353 91,262 71,128 76,104 60,225 45,082 18.28%
PBT 9,940 8,870 7,140 5,494 3,358 4,335 2,968 22.29%
Tax -1,830 -1,592 -1,614 -1,492 -787 -788 -423 27.62%
NP 8,110 7,278 5,526 4,002 2,571 3,547 2,545 21.28%
-
NP to SH 8,110 7,278 5,526 4,002 2,571 3,547 2,545 21.28%
-
Tax Rate 18.41% 17.95% 22.61% 27.16% 23.44% 18.18% 14.25% -
Total Cost 115,492 103,075 85,736 67,126 73,533 56,678 42,537 18.09%
-
Net Worth 66,622 46,580 47,666 40,064 37,755 34,349 25,125 17.63%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,839 2,424 715 3,718 - - - -
Div Payout % 59.67% 33.31% 12.94% 92.92% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 66,622 46,580 47,666 40,064 37,755 34,349 25,125 17.63%
NOSH 350,645 245,161 238,333 222,580 188,775 180,784 167,500 13.09%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.56% 6.60% 6.06% 5.63% 3.38% 5.89% 5.65% -
ROE 12.17% 15.62% 11.59% 9.99% 6.81% 10.33% 10.13% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 35.25 45.01 38.29 31.96 40.31 33.31 26.91 4.59%
EPS 2.31 2.97 2.32 1.80 1.36 1.96 1.52 7.21%
DPS 1.38 0.99 0.30 1.67 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.20 0.18 0.20 0.19 0.15 4.01%
Adjusted Per Share Value based on latest NOSH - 222,580
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.98 23.20 19.18 14.95 16.00 12.66 9.48 18.27%
EPS 1.70 1.53 1.16 0.84 0.54 0.75 0.53 21.41%
DPS 1.02 0.51 0.15 0.78 0.00 0.00 0.00 -
NAPS 0.14 0.0979 0.1002 0.0842 0.0794 0.0722 0.0528 17.62%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.17 0.17 0.10 0.11 0.11 0.16 0.25 -
P/RPS 0.48 0.38 0.26 0.34 0.27 0.48 0.93 -10.42%
P/EPS 7.35 5.73 4.31 6.12 8.08 8.15 16.45 -12.55%
EY 13.61 17.46 23.19 16.35 12.38 12.26 6.08 14.35%
DY 8.12 5.82 3.00 15.19 0.00 0.00 0.00 -
P/NAPS 0.89 0.89 0.50 0.61 0.55 0.84 1.67 -9.94%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 24/02/12 22/02/11 23/02/10 25/02/09 27/02/08 28/02/07 -
Price 0.17 0.20 0.17 0.12 0.14 0.15 0.28 -
P/RPS 0.48 0.44 0.44 0.38 0.35 0.45 1.04 -12.08%
P/EPS 7.35 6.74 7.33 6.67 10.28 7.65 18.43 -14.19%
EY 13.61 14.84 13.64 14.98 9.73 13.08 5.43 16.53%
DY 8.12 4.94 1.76 13.92 0.00 0.00 0.00 -
P/NAPS 0.89 1.05 0.85 0.67 0.70 0.79 1.87 -11.62%

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