[KARYON] QoQ Cumulative Quarter Result on 31-Dec-2023 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 46.42%
YoY- 0.67%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 46,542 166,382 124,677 83,414 40,318 186,893 150,445 -54.29%
PBT 2,477 9,183 7,494 5,144 2,651 9,009 7,653 -52.89%
Tax -804 -2,774 -2,239 -1,555 -866 -3,002 -2,433 -52.23%
NP 1,673 6,409 5,255 3,589 1,785 6,007 5,220 -53.19%
-
NP to SH 1,673 6,409 5,255 3,589 1,785 6,007 5,220 -53.19%
-
Tax Rate 32.46% 30.21% 29.88% 30.23% 32.67% 33.32% 31.79% -
Total Cost 44,869 159,973 119,422 79,825 38,533 180,886 145,225 -54.33%
-
Net Worth 123,685 118,928 118,928 118,928 118,928 114,171 114,171 5.48%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 1,807 1,664 1,664 1,664 1,664 1,427 1,427 17.06%
Div Payout % 108.05% 25.98% 31.68% 46.39% 93.28% 23.76% 27.34% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 123,685 118,928 118,928 118,928 118,928 114,171 114,171 5.48%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 3.59% 3.85% 4.21% 4.30% 4.43% 3.21% 3.47% -
ROE 1.35% 5.39% 4.42% 3.02% 1.50% 5.26% 4.57% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 9.78 34.98 26.21 17.53 8.48 39.29 31.63 -54.30%
EPS 0.35 1.35 1.10 0.75 0.38 1.26 1.10 -53.42%
DPS 0.38 0.35 0.35 0.35 0.35 0.30 0.30 17.08%
NAPS 0.26 0.25 0.25 0.25 0.25 0.24 0.24 5.48%
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 9.78 34.98 26.21 17.53 8.48 39.29 31.63 -54.30%
EPS 0.35 1.35 1.10 0.75 0.38 1.26 1.10 -53.42%
DPS 0.38 0.35 0.35 0.35 0.35 0.30 0.30 17.08%
NAPS 0.26 0.25 0.25 0.25 0.25 0.24 0.24 5.48%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.215 0.175 0.17 0.17 0.165 0.185 0.185 -
P/RPS 2.20 0.50 0.65 0.97 1.95 0.47 0.58 143.41%
P/EPS 61.13 12.99 15.39 22.53 43.97 14.65 16.86 136.19%
EY 1.64 7.70 6.50 4.44 2.27 6.83 5.93 -57.58%
DY 1.77 2.00 2.06 2.06 2.12 1.62 1.62 6.08%
P/NAPS 0.83 0.70 0.68 0.68 0.66 0.77 0.77 5.13%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 27/02/24 24/11/23 25/08/23 25/05/23 24/02/23 -
Price 0.195 0.175 0.175 0.175 0.175 0.185 0.185 -
P/RPS 1.99 0.50 0.67 1.00 2.06 0.47 0.58 127.65%
P/EPS 55.45 12.99 15.84 23.20 46.64 14.65 16.86 121.31%
EY 1.80 7.70 6.31 4.31 2.14 6.83 5.93 -54.86%
DY 1.95 2.00 2.00 2.00 2.00 1.62 1.62 13.16%
P/NAPS 0.75 0.70 0.70 0.70 0.70 0.77 0.77 -1.74%

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