[KARYON] YoY 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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 83,414 108,367 86,958 56,360 77,660 79,228 78,696 0.97%
PBT 5,144 6,247 5,190 2,374 6,249 4,425 5,968 -2.44%
Tax -1,555 -1,752 -1,325 -887 -1,662 -1,217 -1,399 1.77%
NP 3,589 4,495 3,865 1,487 4,587 3,208 4,569 -3.94%
-
NP to SH 3,589 4,495 3,865 1,487 4,587 3,208 4,569 -3.94%
-
Tax Rate 30.23% 28.05% 25.53% 37.36% 26.60% 27.50% 23.44% -
Total Cost 79,825 103,872 83,093 54,873 73,073 76,020 74,127 1.24%
-
Net Worth 118,928 114,171 109,414 104,656 99,899 99,899 90,385 4.67%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 1,664 1,427 - 1,427 2,140 1,427 1,427 2.59%
Div Payout % 46.39% 31.75% - 95.97% 46.67% 44.49% 31.24% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 118,928 114,171 109,414 104,656 99,899 99,899 90,385 4.67%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.30% 4.15% 4.44% 2.64% 5.91% 4.05% 5.81% -
ROE 3.02% 3.94% 3.53% 1.42% 4.59% 3.21% 5.06% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.53 22.78 18.28 11.85 16.32 16.65 16.54 0.97%
EPS 0.75 0.94 0.81 0.31 0.96 0.67 0.96 -4.02%
DPS 0.35 0.30 0.00 0.30 0.45 0.30 0.30 2.60%
NAPS 0.25 0.24 0.23 0.22 0.21 0.21 0.19 4.67%
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.53 22.78 18.28 11.85 16.32 16.65 16.54 0.97%
EPS 0.75 0.94 0.81 0.31 0.96 0.67 0.96 -4.02%
DPS 0.35 0.30 0.00 0.30 0.45 0.30 0.30 2.60%
NAPS 0.25 0.24 0.23 0.22 0.21 0.21 0.19 4.67%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.17 0.17 0.31 0.195 0.125 0.185 0.255 -
P/RPS 0.97 0.75 1.70 1.65 0.77 1.11 1.54 -7.41%
P/EPS 22.53 17.99 38.16 62.38 12.96 27.43 26.55 -2.69%
EY 4.44 5.56 2.62 1.60 7.71 3.65 3.77 2.76%
DY 2.06 1.76 0.00 1.54 3.60 1.62 1.18 9.72%
P/NAPS 0.68 0.71 1.35 0.89 0.60 0.88 1.34 -10.68%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 22/11/22 23/11/21 26/11/20 25/11/19 22/11/18 27/11/17 -
Price 0.175 0.17 0.255 0.21 0.155 0.17 0.235 -
P/RPS 1.00 0.75 1.40 1.77 0.95 1.02 1.42 -5.67%
P/EPS 23.20 17.99 31.39 67.18 16.07 25.21 24.47 -0.88%
EY 4.31 5.56 3.19 1.49 6.22 3.97 4.09 0.87%
DY 2.00 1.76 0.00 1.43 2.90 1.76 1.28 7.71%
P/NAPS 0.70 0.71 1.11 0.95 0.74 0.81 1.24 -9.08%

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