[KARYON] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -32.06%
YoY- -39.87%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/15 CAGR
Revenue 128,501 155,575 155,572 156,669 100,378 0 33,546 29.10%
PBT 5,264 9,753 9,804 8,170 8,920 0 1,698 24.01%
Tax -1,881 -2,754 -2,300 -2,163 1,070 0 -482 29.56%
NP 3,383 6,999 7,504 6,007 9,990 0 1,216 21.48%
-
NP to SH 3,383 6,999 7,504 6,007 9,990 0 1,216 21.48%
-
Tax Rate 35.73% 28.24% 23.46% 26.47% -12.00% - 28.39% -
Total Cost 125,118 148,576 148,068 150,662 90,388 0 32,330 29.35%
-
Net Worth 99,899 104,656 99,899 95,142 90,385 0 0 -
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/15 CAGR
Div 4,757 2,140 1,427 1,427 - - 1,666 22.08%
Div Payout % 140.62% 30.59% 19.02% 23.76% - - 137.06% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/15 CAGR
Net Worth 99,899 104,656 99,899 95,142 90,385 0 0 -
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/15 CAGR
NP Margin 2.63% 4.50% 4.82% 3.83% 9.95% 0.00% 3.62% -
ROE 3.39% 6.69% 7.51% 6.31% 11.05% 0.00% 0.00% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/15 CAGR
RPS 27.01 32.70 32.70 32.93 21.10 0.00 7.15 28.76%
EPS 0.71 1.47 1.58 1.26 2.10 0.00 0.26 21.05%
DPS 1.00 0.45 0.30 0.30 0.00 0.00 0.36 21.44%
NAPS 0.21 0.22 0.21 0.20 0.19 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 475,713
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/15 CAGR
RPS 27.01 32.70 32.70 32.93 21.10 0.00 7.05 29.10%
EPS 0.71 1.47 1.58 1.26 2.10 0.00 0.26 21.05%
DPS 1.00 0.45 0.30 0.30 0.00 0.00 0.35 22.10%
NAPS 0.21 0.22 0.21 0.20 0.19 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/15 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/09/15 -
Price 0.215 0.175 0.135 0.24 0.18 0.20 0.18 -
P/RPS 0.80 0.54 0.41 0.73 0.85 0.00 2.52 -19.60%
P/EPS 30.23 11.89 8.56 19.01 8.57 0.00 69.41 -14.62%
EY 3.31 8.41 11.68 5.26 11.67 0.00 1.44 17.15%
DY 4.65 2.57 2.22 1.25 0.00 0.00 1.97 17.74%
P/NAPS 1.02 0.80 0.64 1.20 0.95 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/15 CAGR
Date 25/02/21 25/02/20 20/02/19 23/02/18 24/02/17 23/02/16 25/11/15 -
Price 0.23 0.16 0.145 0.21 0.23 0.195 0.19 -
P/RPS 0.85 0.49 0.44 0.64 1.09 0.00 2.66 -19.50%
P/EPS 32.34 10.87 9.19 16.63 10.95 0.00 73.27 -14.40%
EY 3.09 9.20 10.88 6.01 9.13 0.00 1.36 16.89%
DY 4.35 2.81 2.07 1.43 0.00 0.00 1.87 17.41%
P/NAPS 1.10 0.73 0.69 1.05 1.21 0.00 0.00 -

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