[KARYON] QoQ Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 27.31%
YoY- 159.92%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 58,849 188,312 135,306 86,958 47,393 136,588 95,339 -27.56%
PBT 4,716 10,317 9,169 5,190 3,983 7,329 4,906 -2.60%
Tax -1,189 -2,760 -2,358 -1,325 -947 -2,624 -1,696 -21.13%
NP 3,527 7,557 6,811 3,865 3,036 4,705 3,210 6.49%
-
NP to SH 3,527 7,557 6,811 3,865 3,036 4,705 3,210 6.49%
-
Tax Rate 25.21% 26.75% 25.72% 25.53% 23.78% 35.80% 34.57% -
Total Cost 55,322 180,755 128,495 83,093 44,357 131,883 92,129 -28.89%
-
Net Worth 114,171 109,414 109,414 109,414 104,656 104,656 99,899 9.33%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 1,427 - - - - 4,757 4,757 -55.28%
Div Payout % 40.46% - - - - 101.11% 148.20% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 114,171 109,414 109,414 109,414 104,656 104,656 99,899 9.33%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.99% 4.01% 5.03% 4.44% 6.41% 3.44% 3.37% -
ROE 3.09% 6.91% 6.22% 3.53% 2.90% 4.50% 3.21% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 12.37 39.59 28.44 18.28 9.96 28.71 20.04 -27.56%
EPS 0.74 1.59 1.43 0.81 0.64 0.99 0.67 6.86%
DPS 0.30 0.00 0.00 0.00 0.00 1.00 1.00 -55.28%
NAPS 0.24 0.23 0.23 0.23 0.22 0.22 0.21 9.33%
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 12.49 39.95 28.71 18.45 10.06 28.98 20.23 -27.55%
EPS 0.75 1.60 1.45 0.82 0.64 1.00 0.68 6.76%
DPS 0.30 0.00 0.00 0.00 0.00 1.01 1.01 -55.58%
NAPS 0.2422 0.2321 0.2321 0.2321 0.222 0.222 0.212 9.31%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.165 0.195 0.23 0.31 0.255 0.225 0.215 -
P/RPS 1.33 0.49 0.81 1.70 2.56 0.78 1.07 15.65%
P/EPS 22.25 12.28 16.06 38.16 39.96 22.75 31.86 -21.33%
EY 4.49 8.15 6.22 2.62 2.50 4.40 3.14 27.00%
DY 1.82 0.00 0.00 0.00 0.00 4.44 4.65 -46.58%
P/NAPS 0.69 0.85 1.00 1.35 1.16 1.02 1.02 -22.99%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 26/05/22 25/02/22 23/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.175 0.185 0.225 0.255 0.275 0.30 0.23 -
P/RPS 1.41 0.47 0.79 1.40 2.76 1.04 1.15 14.59%
P/EPS 23.60 11.65 15.72 31.39 43.09 30.33 34.09 -21.79%
EY 4.24 8.59 6.36 3.19 2.32 3.30 2.93 28.02%
DY 1.71 0.00 0.00 0.00 0.00 3.33 4.35 -46.42%
P/NAPS 0.73 0.80 0.98 1.11 1.25 1.36 1.10 -23.97%

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