[KARYON] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 158.11%
YoY- 6095.92%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 188,312 180,408 173,916 189,572 136,588 127,118 112,720 40.83%
PBT 10,317 12,225 10,380 15,932 7,329 6,541 4,748 67.84%
Tax -2,760 -3,144 -2,650 -3,788 -2,624 -2,261 -1,774 34.30%
NP 7,557 9,081 7,730 12,144 4,705 4,280 2,974 86.31%
-
NP to SH 7,557 9,081 7,730 12,144 4,705 4,280 2,974 86.31%
-
Tax Rate 26.75% 25.72% 25.53% 23.78% 35.80% 34.57% 37.36% -
Total Cost 180,755 171,326 166,186 177,428 131,883 122,838 109,746 39.50%
-
Net Worth 109,414 109,414 109,414 104,656 104,656 99,899 104,656 3.01%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - 4,757 6,342 2,854 -
Div Payout % - - - - 101.11% 148.20% 95.97% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 109,414 109,414 109,414 104,656 104,656 99,899 104,656 3.01%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.01% 5.03% 4.44% 6.41% 3.44% 3.37% 2.64% -
ROE 6.91% 8.30% 7.06% 11.60% 4.50% 4.28% 2.84% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 39.59 37.92 36.56 39.85 28.71 26.72 23.69 40.86%
EPS 1.59 1.91 1.62 2.56 0.99 0.89 0.62 87.46%
DPS 0.00 0.00 0.00 0.00 1.00 1.33 0.60 -
NAPS 0.23 0.23 0.23 0.22 0.22 0.21 0.22 3.01%
Adjusted Per Share Value based on latest NOSH - 475,713
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 39.95 38.28 36.90 40.22 28.98 26.97 23.92 40.81%
EPS 1.60 1.93 1.64 2.58 1.00 0.91 0.63 86.25%
DPS 0.00 0.00 0.00 0.00 1.01 1.35 0.61 -
NAPS 0.2321 0.2321 0.2321 0.222 0.222 0.212 0.222 3.01%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.195 0.23 0.31 0.255 0.225 0.215 0.195 -
P/RPS 0.49 0.61 0.85 0.64 0.78 0.80 0.82 -29.07%
P/EPS 12.28 12.05 19.08 9.99 22.75 23.90 31.19 -46.31%
EY 8.15 8.30 5.24 10.01 4.40 4.18 3.21 86.21%
DY 0.00 0.00 0.00 0.00 4.44 6.20 3.08 -
P/NAPS 0.85 1.00 1.35 1.16 1.02 1.02 0.89 -3.02%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 25/02/22 23/11/21 26/08/21 27/05/21 25/02/21 26/11/20 -
Price 0.185 0.225 0.255 0.275 0.30 0.23 0.21 -
P/RPS 0.47 0.59 0.70 0.69 1.04 0.86 0.89 -34.69%
P/EPS 11.65 11.79 15.69 10.77 30.33 25.56 33.59 -50.66%
EY 8.59 8.48 6.37 9.28 3.30 3.91 2.98 102.67%
DY 0.00 0.00 0.00 0.00 3.33 5.80 2.86 -
P/NAPS 0.80 0.98 1.11 1.25 1.36 1.10 0.95 -10.83%

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