[KARYON] QoQ Annualized Quarter Result on 30-Sep-2022 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -36.28%
YoY- 16.3%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 161,272 186,893 200,593 216,734 235,396 188,312 180,408 -7.22%
PBT 10,604 9,009 10,204 12,494 18,864 10,317 12,225 -9.07%
Tax -3,464 -3,002 -3,244 -3,504 -4,756 -2,760 -3,144 6.69%
NP 7,140 6,007 6,960 8,990 14,108 7,557 9,081 -14.84%
-
NP to SH 7,140 6,007 6,960 8,990 14,108 7,557 9,081 -14.84%
-
Tax Rate 32.67% 33.32% 31.79% 28.05% 25.21% 26.75% 25.72% -
Total Cost 154,132 180,886 193,633 207,744 221,288 180,755 171,326 -6.82%
-
Net Worth 118,928 114,171 114,171 114,171 114,171 109,414 109,414 5.73%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 6,659 1,427 1,902 2,854 5,708 - - -
Div Payout % 93.28% 23.76% 27.34% 31.75% 40.46% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 118,928 114,171 114,171 114,171 114,171 109,414 109,414 5.73%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.43% 3.21% 3.47% 4.15% 5.99% 4.01% 5.03% -
ROE 6.00% 5.26% 6.10% 7.87% 12.36% 6.91% 8.30% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 33.90 39.29 42.17 45.56 49.48 39.59 37.92 -7.21%
EPS 1.52 1.26 1.47 1.88 2.96 1.59 1.91 -14.15%
DPS 1.40 0.30 0.40 0.60 1.20 0.00 0.00 -
NAPS 0.25 0.24 0.24 0.24 0.24 0.23 0.23 5.73%
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 34.22 39.65 42.56 45.98 49.94 39.95 38.28 -7.22%
EPS 1.51 1.27 1.48 1.91 2.99 1.60 1.93 -15.13%
DPS 1.41 0.30 0.40 0.61 1.21 0.00 0.00 -
NAPS 0.2523 0.2422 0.2422 0.2422 0.2422 0.2321 0.2321 5.73%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.165 0.185 0.185 0.17 0.165 0.195 0.23 -
P/RPS 0.49 0.47 0.44 0.37 0.33 0.49 0.61 -13.62%
P/EPS 10.99 14.65 12.64 9.00 5.56 12.28 12.05 -5.96%
EY 9.10 6.83 7.91 11.12 17.97 8.15 8.30 6.34%
DY 8.48 1.62 2.16 3.53 7.27 0.00 0.00 -
P/NAPS 0.66 0.77 0.77 0.71 0.69 0.85 1.00 -24.25%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 25/05/23 24/02/23 22/11/22 24/08/22 26/05/22 25/02/22 -
Price 0.175 0.185 0.185 0.17 0.175 0.185 0.225 -
P/RPS 0.52 0.47 0.44 0.37 0.35 0.47 0.59 -8.09%
P/EPS 11.66 14.65 12.64 9.00 5.90 11.65 11.79 -0.73%
EY 8.58 6.83 7.91 11.12 16.95 8.59 8.48 0.78%
DY 8.00 1.62 2.16 3.53 6.86 0.00 0.00 -
P/NAPS 0.70 0.77 0.77 0.71 0.73 0.80 0.98 -20.14%

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