[KARYON] YoY 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- 255.37%
YoY- 70.98%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 41,263 42,078 48,348 38,979 42,676 37,658 40,219 0.42%
PBT 2,350 1,406 3,979 2,532 2,914 1,376 3,586 -6.79%
Tax -684 -681 -1,033 -809 -837 -517 -758 -1.69%
NP 1,666 725 2,946 1,723 2,077 859 2,828 -8.43%
-
NP to SH 1,666 725 2,946 1,723 2,077 859 2,828 -8.43%
-
Tax Rate 29.11% 48.44% 25.96% 31.95% 28.72% 37.57% 21.14% -
Total Cost 39,597 41,353 45,402 37,256 40,599 36,799 37,391 0.95%
-
Net Worth 118,928 114,171 109,414 99,899 104,656 99,899 95,142 3.78%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 3,329 - - - -
Div Payout % - - - 193.27% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 118,928 114,171 109,414 99,899 104,656 99,899 95,142 3.78%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.04% 1.72% 6.09% 4.42% 4.87% 2.28% 7.03% -
ROE 1.40% 0.64% 2.69% 1.72% 1.98% 0.86% 2.97% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.67 8.85 10.16 8.19 8.97 7.92 8.45 0.42%
EPS 0.35 0.15 0.62 0.36 0.44 0.18 0.59 -8.33%
DPS 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.23 0.21 0.22 0.21 0.20 3.78%
Adjusted Per Share Value based on latest NOSH - 475,713
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.75 8.93 10.26 8.27 9.05 7.99 8.53 0.42%
EPS 0.35 0.15 0.63 0.37 0.44 0.18 0.60 -8.58%
DPS 0.00 0.00 0.00 0.71 0.00 0.00 0.00 -
NAPS 0.2523 0.2422 0.2321 0.212 0.222 0.212 0.2019 3.78%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.17 0.185 0.23 0.215 0.175 0.135 0.24 -
P/RPS 1.96 2.09 2.26 2.62 1.95 1.71 2.84 -5.99%
P/EPS 48.54 121.39 37.14 59.36 40.08 74.76 40.37 3.11%
EY 2.06 0.82 2.69 1.68 2.49 1.34 2.48 -3.04%
DY 0.00 0.00 0.00 3.26 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 1.00 1.02 0.80 0.64 1.20 -9.02%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 24/02/23 25/02/22 25/02/21 25/02/20 20/02/19 23/02/18 -
Price 0.175 0.185 0.225 0.23 0.16 0.145 0.21 -
P/RPS 2.02 2.09 2.21 2.81 1.78 1.83 2.48 -3.36%
P/EPS 49.97 121.39 36.33 63.50 36.65 80.30 35.33 5.94%
EY 2.00 0.82 2.75 1.57 2.73 1.25 2.83 -5.61%
DY 0.00 0.00 0.00 3.04 0.00 0.00 0.00 -
P/NAPS 0.70 0.77 0.98 1.10 0.73 0.69 1.05 -6.53%

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