[KARYON] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 26.78%
YoY- -45.02%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 77,660 37,698 152,125 116,886 79,228 39,373 157,601 -37.58%
PBT 6,249 2,347 6,391 5,801 4,425 2,635 13,557 -40.30%
Tax -1,662 -702 -1,989 -1,734 -1,217 -635 -2,723 -28.02%
NP 4,587 1,645 4,402 4,067 3,208 2,000 10,834 -43.58%
-
NP to SH 4,587 1,645 4,402 4,067 3,208 2,000 10,834 -43.58%
-
Tax Rate 26.60% 29.91% 31.12% 29.89% 27.50% 24.10% 20.09% -
Total Cost 73,073 36,053 147,723 112,819 76,020 37,373 146,767 -37.15%
-
Net Worth 99,899 99,899 99,899 99,899 99,899 99,899 95,142 3.30%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,140 - 1,427 1,427 1,427 1,427 1,427 30.98%
Div Payout % 46.67% - 32.42% 35.09% 44.49% 71.36% 13.17% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 99,899 99,899 99,899 99,899 99,899 99,899 95,142 3.30%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.91% 4.36% 2.89% 3.48% 4.05% 5.08% 6.87% -
ROE 4.59% 1.65% 4.41% 4.07% 3.21% 2.00% 11.39% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 16.32 7.92 31.98 24.57 16.65 8.28 33.13 -37.59%
EPS 0.96 0.35 0.93 0.85 0.67 0.42 2.28 -43.79%
DPS 0.45 0.00 0.30 0.30 0.30 0.30 0.30 31.00%
NAPS 0.21 0.21 0.21 0.21 0.21 0.21 0.20 3.30%
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 16.48 8.00 32.28 24.80 16.81 8.35 33.44 -37.58%
EPS 0.97 0.35 0.93 0.86 0.68 0.42 2.30 -43.73%
DPS 0.45 0.00 0.30 0.30 0.30 0.30 0.30 31.00%
NAPS 0.212 0.212 0.212 0.212 0.212 0.212 0.2019 3.30%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.125 0.12 0.13 0.135 0.185 0.165 0.175 -
P/RPS 0.77 1.51 0.41 0.55 1.11 1.99 0.53 28.24%
P/EPS 12.96 34.70 14.05 15.79 27.43 39.25 7.68 41.69%
EY 7.71 2.88 7.12 6.33 3.65 2.55 13.01 -29.42%
DY 3.60 0.00 2.31 2.22 1.62 1.82 1.71 64.18%
P/NAPS 0.60 0.57 0.62 0.64 0.88 0.79 0.88 -22.51%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 27/08/19 28/05/19 20/02/19 22/11/18 28/08/18 28/05/18 -
Price 0.155 0.12 0.12 0.145 0.17 0.21 0.175 -
P/RPS 0.95 1.51 0.38 0.59 1.02 2.54 0.53 47.50%
P/EPS 16.07 34.70 12.97 16.96 25.21 49.95 7.68 63.52%
EY 6.22 2.88 7.71 5.90 3.97 2.00 13.01 -38.83%
DY 2.90 0.00 2.50 2.07 1.76 1.43 1.71 42.16%
P/NAPS 0.74 0.57 0.57 0.69 0.81 1.00 0.88 -10.89%

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