[KARYON] QoQ Annualized 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- -36.35%
YoY- 159.92%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 235,396 188,312 180,408 173,916 189,572 136,588 127,118 50.96%
PBT 18,864 10,317 12,225 10,380 15,932 7,329 6,541 103.00%
Tax -4,756 -2,760 -3,144 -2,650 -3,788 -2,624 -2,261 64.39%
NP 14,108 7,557 9,081 7,730 12,144 4,705 4,280 121.97%
-
NP to SH 14,108 7,557 9,081 7,730 12,144 4,705 4,280 121.97%
-
Tax Rate 25.21% 26.75% 25.72% 25.53% 23.78% 35.80% 34.57% -
Total Cost 221,288 180,755 171,326 166,186 177,428 131,883 122,838 48.21%
-
Net Worth 114,171 109,414 109,414 109,414 104,656 104,656 99,899 9.33%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 5,708 - - - - 4,757 6,342 -6.79%
Div Payout % 40.46% - - - - 101.11% 148.20% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 114,171 109,414 109,414 109,414 104,656 104,656 99,899 9.33%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.99% 4.01% 5.03% 4.44% 6.41% 3.44% 3.37% -
ROE 12.36% 6.91% 8.30% 7.06% 11.60% 4.50% 4.28% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 49.48 39.59 37.92 36.56 39.85 28.71 26.72 50.96%
EPS 2.96 1.59 1.91 1.62 2.56 0.99 0.89 123.30%
DPS 1.20 0.00 0.00 0.00 0.00 1.00 1.33 -6.64%
NAPS 0.24 0.23 0.23 0.23 0.22 0.22 0.21 9.33%
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 49.94 39.95 38.28 36.90 40.22 28.98 26.97 50.96%
EPS 2.99 1.60 1.93 1.64 2.58 1.00 0.91 121.49%
DPS 1.21 0.00 0.00 0.00 0.00 1.01 1.35 -7.05%
NAPS 0.2422 0.2321 0.2321 0.2321 0.222 0.222 0.212 9.31%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.165 0.195 0.23 0.31 0.255 0.225 0.215 -
P/RPS 0.33 0.49 0.61 0.85 0.64 0.78 0.80 -44.67%
P/EPS 5.56 12.28 12.05 19.08 9.99 22.75 23.90 -62.27%
EY 17.97 8.15 8.30 5.24 10.01 4.40 4.18 165.09%
DY 7.27 0.00 0.00 0.00 0.00 4.44 6.20 11.22%
P/NAPS 0.69 0.85 1.00 1.35 1.16 1.02 1.02 -22.99%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 26/05/22 25/02/22 23/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.175 0.185 0.225 0.255 0.275 0.30 0.23 -
P/RPS 0.35 0.47 0.59 0.70 0.69 1.04 0.86 -45.17%
P/EPS 5.90 11.65 11.79 15.69 10.77 30.33 25.56 -62.47%
EY 16.95 8.59 8.48 6.37 9.28 3.30 3.91 166.58%
DY 6.86 0.00 0.00 0.00 0.00 3.33 5.80 11.87%
P/NAPS 0.73 0.80 0.98 1.11 1.25 1.36 1.10 -23.97%

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