[KARYON] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 76.22%
YoY- 112.18%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 108,367 58,849 188,312 135,306 86,958 47,393 136,588 -14.28%
PBT 6,247 4,716 10,317 9,169 5,190 3,983 7,329 -10.09%
Tax -1,752 -1,189 -2,760 -2,358 -1,325 -947 -2,624 -23.58%
NP 4,495 3,527 7,557 6,811 3,865 3,036 4,705 -2.99%
-
NP to SH 4,495 3,527 7,557 6,811 3,865 3,036 4,705 -2.99%
-
Tax Rate 28.05% 25.21% 26.75% 25.72% 25.53% 23.78% 35.80% -
Total Cost 103,872 55,322 180,755 128,495 83,093 44,357 131,883 -14.70%
-
Net Worth 114,171 114,171 109,414 109,414 109,414 104,656 104,656 5.96%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 1,427 1,427 - - - - 4,757 -55.15%
Div Payout % 31.75% 40.46% - - - - 101.11% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 114,171 114,171 109,414 109,414 109,414 104,656 104,656 5.96%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.15% 5.99% 4.01% 5.03% 4.44% 6.41% 3.44% -
ROE 3.94% 3.09% 6.91% 6.22% 3.53% 2.90% 4.50% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 22.78 12.37 39.59 28.44 18.28 9.96 28.71 -14.28%
EPS 0.94 0.74 1.59 1.43 0.81 0.64 0.99 -3.39%
DPS 0.30 0.30 0.00 0.00 0.00 0.00 1.00 -55.15%
NAPS 0.24 0.24 0.23 0.23 0.23 0.22 0.22 5.96%
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 22.78 12.37 39.59 28.44 18.28 9.96 28.71 -14.28%
EPS 0.94 0.74 1.59 1.43 0.81 0.64 0.99 -3.39%
DPS 0.30 0.30 0.00 0.00 0.00 0.00 1.00 -55.15%
NAPS 0.24 0.24 0.23 0.23 0.23 0.22 0.22 5.96%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.17 0.165 0.195 0.23 0.31 0.255 0.225 -
P/RPS 0.75 1.33 0.49 0.81 1.70 2.56 0.78 -2.57%
P/EPS 17.99 22.25 12.28 16.06 38.16 39.96 22.75 -14.47%
EY 5.56 4.49 8.15 6.22 2.62 2.50 4.40 16.86%
DY 1.76 1.82 0.00 0.00 0.00 0.00 4.44 -46.00%
P/NAPS 0.71 0.69 0.85 1.00 1.35 1.16 1.02 -21.44%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 24/08/22 26/05/22 25/02/22 23/11/21 26/08/21 27/05/21 -
Price 0.17 0.175 0.185 0.225 0.255 0.275 0.30 -
P/RPS 0.75 1.41 0.47 0.79 1.40 2.76 1.04 -19.56%
P/EPS 17.99 23.60 11.65 15.72 31.39 43.09 30.33 -29.38%
EY 5.56 4.24 8.59 6.36 3.19 2.32 3.30 41.54%
DY 1.76 1.71 0.00 0.00 0.00 0.00 3.33 -34.60%
P/NAPS 0.71 0.73 0.80 0.98 1.11 1.25 1.36 -35.13%

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