[KARYON] QoQ Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 1417.35%
YoY- -67.58%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 189,572 136,588 127,118 112,720 87,732 153,498 160,448 11.77%
PBT 15,932 7,329 6,541 4,748 732 9,521 12,217 19.38%
Tax -3,788 -2,624 -2,261 -1,774 -536 -2,684 -3,332 8.93%
NP 12,144 4,705 4,280 2,974 196 6,837 8,885 23.18%
-
NP to SH 12,144 4,705 4,280 2,974 196 6,837 8,885 23.18%
-
Tax Rate 23.78% 35.80% 34.57% 37.36% 73.22% 28.19% 27.27% -
Total Cost 177,428 131,883 122,838 109,746 87,536 146,661 151,562 11.08%
-
Net Worth 104,656 104,656 99,899 104,656 104,656 104,656 104,656 0.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 4,757 6,342 2,854 5,708 2,140 2,854 -
Div Payout % - 101.11% 148.20% 95.97% 2,912.53% 31.31% 32.12% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 104,656 104,656 99,899 104,656 104,656 104,656 104,656 0.00%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.41% 3.44% 3.37% 2.64% 0.22% 4.45% 5.54% -
ROE 11.60% 4.50% 4.28% 2.84% 0.19% 6.53% 8.49% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 39.85 28.71 26.72 23.69 18.44 32.27 33.73 11.76%
EPS 2.56 0.99 0.89 0.62 0.04 1.44 1.87 23.31%
DPS 0.00 1.00 1.33 0.60 1.20 0.45 0.60 -
NAPS 0.22 0.22 0.21 0.22 0.22 0.22 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 39.85 28.71 26.72 23.69 18.44 32.27 33.73 11.76%
EPS 2.56 0.99 0.89 0.62 0.04 1.44 1.87 23.31%
DPS 0.00 1.00 1.33 0.60 1.20 0.45 0.60 -
NAPS 0.22 0.22 0.21 0.22 0.22 0.22 0.22 0.00%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.255 0.225 0.215 0.195 0.165 0.13 0.175 -
P/RPS 0.64 0.78 0.80 0.82 0.89 0.40 0.52 14.86%
P/EPS 9.99 22.75 23.90 31.19 400.47 9.05 9.37 4.36%
EY 10.01 4.40 4.18 3.21 0.25 11.06 10.67 -4.17%
DY 0.00 4.44 6.20 3.08 7.27 3.46 3.43 -
P/NAPS 1.16 1.02 1.02 0.89 0.75 0.59 0.80 28.13%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 26/11/20 25/08/20 24/06/20 25/02/20 -
Price 0.275 0.30 0.23 0.21 0.255 0.19 0.16 -
P/RPS 0.69 1.04 0.86 0.89 1.38 0.59 0.47 29.20%
P/EPS 10.77 30.33 25.56 33.59 618.91 13.22 8.57 16.47%
EY 9.28 3.30 3.91 2.98 0.16 7.56 11.67 -14.17%
DY 0.00 3.33 5.80 2.86 4.71 2.37 3.75 -
P/NAPS 1.25 1.36 1.10 0.95 1.16 0.86 0.73 43.17%

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