[KARYON] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 1.73%
YoY- 15.59%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 168,362 186,893 203,451 209,721 199,768 188,312 176,555 -3.12%
PBT 6,944 9,009 8,801 11,374 11,050 10,317 11,592 -29.00%
Tax -2,679 -3,002 -2,835 -3,187 -3,002 -2,760 -3,286 -12.76%
NP 4,265 6,007 5,966 8,187 8,048 7,557 8,306 -35.95%
-
NP to SH 4,265 6,007 5,966 8,187 8,048 7,557 8,306 -35.95%
-
Tax Rate 38.58% 33.32% 32.21% 28.02% 27.17% 26.75% 28.35% -
Total Cost 164,097 180,886 197,485 201,534 191,720 180,755 168,249 -1.65%
-
Net Worth 118,928 114,171 114,171 114,171 114,171 109,414 109,414 5.73%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 1,664 1,427 1,427 1,427 1,427 - - -
Div Payout % 39.04% 23.76% 23.92% 17.43% 17.73% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 118,928 114,171 114,171 114,171 114,171 109,414 109,414 5.73%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.53% 3.21% 2.93% 3.90% 4.03% 4.01% 4.70% -
ROE 3.59% 5.26% 5.23% 7.17% 7.05% 6.91% 7.59% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 35.39 39.29 42.77 44.09 41.99 39.59 37.11 -3.12%
EPS 0.90 1.26 1.25 1.72 1.69 1.59 1.75 -35.88%
DPS 0.35 0.30 0.30 0.30 0.30 0.00 0.00 -
NAPS 0.25 0.24 0.24 0.24 0.24 0.23 0.23 5.73%
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 35.39 39.29 42.77 44.09 41.99 39.59 37.11 -3.12%
EPS 0.90 1.26 1.25 1.72 1.69 1.59 1.75 -35.88%
DPS 0.35 0.30 0.30 0.30 0.30 0.00 0.00 -
NAPS 0.25 0.24 0.24 0.24 0.24 0.23 0.23 5.73%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.165 0.185 0.185 0.17 0.165 0.195 0.23 -
P/RPS 0.47 0.47 0.43 0.39 0.39 0.49 0.62 -16.90%
P/EPS 18.40 14.65 14.75 9.88 9.75 12.28 13.17 25.05%
EY 5.43 6.83 6.78 10.12 10.25 8.15 7.59 -20.05%
DY 2.12 1.62 1.62 1.76 1.82 0.00 0.00 -
P/NAPS 0.66 0.77 0.77 0.71 0.69 0.85 1.00 -24.25%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 25/05/23 24/02/23 22/11/22 24/08/22 26/05/22 25/02/22 -
Price 0.175 0.185 0.185 0.17 0.175 0.185 0.225 -
P/RPS 0.49 0.47 0.43 0.39 0.42 0.47 0.61 -13.62%
P/EPS 19.52 14.65 14.75 9.88 10.34 11.65 12.89 31.97%
EY 5.12 6.83 6.78 10.12 9.67 8.59 7.76 -24.26%
DY 2.00 1.62 1.62 1.76 1.71 0.00 0.00 -
P/NAPS 0.70 0.77 0.77 0.71 0.73 0.80 0.98 -20.14%

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