[KARYON] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.02%
YoY- 116.21%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 129,149 113,113 94,668 79,202 72,344 65,463 47,899 17.95%
PBT 11,446 9,622 6,556 6,614 2,844 4,862 3,150 23.96%
Tax -2,136 -1,772 -1,428 -1,851 -641 -990 -366 34.14%
NP 9,310 7,850 5,128 4,763 2,203 3,872 2,784 22.26%
-
NP to SH 9,310 7,850 5,128 4,763 2,203 3,872 2,784 22.26%
-
Tax Rate 18.66% 18.42% 21.78% 27.99% 22.54% 20.36% 11.62% -
Total Cost 119,839 105,263 89,540 74,439 70,141 61,591 45,115 17.66%
-
Net Worth 75,722 54,705 47,699 42,694 33,489 36,188 30,794 16.16%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 4,839 2,424 715 3,718 - - - -
Div Payout % 51.98% 30.88% 13.94% 78.08% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 75,722 54,705 47,699 42,694 33,489 36,188 30,794 16.16%
NOSH 378,611 287,924 238,499 237,192 196,999 180,943 181,142 13.06%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.21% 6.94% 5.42% 6.01% 3.05% 5.91% 5.81% -
ROE 12.29% 14.35% 10.75% 11.16% 6.58% 10.70% 9.04% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 34.11 39.29 39.69 33.39 36.72 36.18 26.44 4.33%
EPS 2.46 2.73 2.15 2.01 1.12 2.14 1.54 8.11%
DPS 1.28 0.84 0.30 1.57 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.20 0.18 0.17 0.20 0.17 2.74%
Adjusted Per Share Value based on latest NOSH - 237,192
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 27.15 23.78 19.90 16.65 15.21 13.76 10.07 17.95%
EPS 1.96 1.65 1.08 1.00 0.46 0.81 0.59 22.12%
DPS 1.02 0.51 0.15 0.78 0.00 0.00 0.00 -
NAPS 0.1592 0.115 0.1003 0.0897 0.0704 0.0761 0.0647 16.17%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.185 0.18 0.16 0.12 0.08 0.12 0.26 -
P/RPS 0.54 0.46 0.40 0.36 0.22 0.33 0.98 -9.44%
P/EPS 7.52 6.60 7.44 5.98 7.15 5.61 16.92 -12.63%
EY 13.29 15.15 13.44 16.73 13.98 17.83 5.91 14.44%
DY 6.91 4.68 1.88 13.07 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 0.80 0.67 0.47 0.60 1.53 -7.95%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 25/05/12 27/05/11 25/05/10 26/05/09 21/05/08 28/05/07 -
Price 0.215 0.16 0.20 0.11 0.10 0.14 0.22 -
P/RPS 0.63 0.41 0.50 0.33 0.27 0.39 0.83 -4.48%
P/EPS 8.74 5.87 9.30 5.48 8.94 6.54 14.31 -7.88%
EY 11.44 17.04 10.75 18.26 11.18 15.28 6.99 8.54%
DY 5.94 5.26 1.50 14.25 0.00 0.00 0.00 -
P/NAPS 1.08 0.84 1.00 0.61 0.59 0.70 1.29 -2.91%

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