[KARYON] QoQ Annualized Quarter 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- 7.93%
YoY- -25.96%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 158,456 157,492 157,601 158,553 157,392 155,008 138,130 9.57%
PBT 8,850 10,540 13,557 12,738 11,936 10,772 7,536 11.29%
Tax -2,434 -2,540 -2,723 -2,876 -2,798 -2,524 1,064 -
NP 6,416 8,000 10,834 9,862 9,138 8,248 8,600 -17.72%
-
NP to SH 6,416 8,000 10,834 9,862 9,138 8,248 8,600 -17.72%
-
Tax Rate 27.50% 24.10% 20.09% 22.58% 23.44% 23.43% -14.12% -
Total Cost 152,040 149,492 146,767 148,690 148,254 146,760 129,530 11.26%
-
Net Worth 99,899 99,899 95,142 95,142 90,385 90,385 85,628 10.81%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,854 5,708 1,427 1,902 2,854 - - -
Div Payout % 44.49% 71.36% 13.17% 19.29% 31.24% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 99,899 99,899 95,142 95,142 90,385 90,385 85,628 10.81%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.05% 5.08% 6.87% 6.22% 5.81% 5.32% 6.23% -
ROE 6.42% 8.01% 11.39% 10.37% 10.11% 9.13% 10.04% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 33.31 33.11 33.13 33.33 33.09 32.58 29.04 9.56%
EPS 1.34 1.68 2.28 2.07 1.92 1.72 1.81 -18.14%
DPS 0.60 1.20 0.30 0.40 0.60 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.20 0.19 0.19 0.18 10.81%
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 33.62 33.41 33.44 33.64 33.39 32.89 29.31 9.56%
EPS 1.36 1.70 2.30 2.09 1.94 1.75 1.82 -17.63%
DPS 0.61 1.21 0.30 0.40 0.61 0.00 0.00 -
NAPS 0.212 0.212 0.2019 0.2019 0.1918 0.1918 0.1817 10.81%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.185 0.165 0.175 0.24 0.255 0.275 0.28 -
P/RPS 0.56 0.50 0.53 0.72 0.77 0.84 0.96 -30.16%
P/EPS 13.72 9.81 7.68 11.58 13.27 15.86 15.49 -7.76%
EY 7.29 10.19 13.01 8.64 7.53 6.30 6.46 8.38%
DY 3.24 7.27 1.71 1.67 2.35 0.00 0.00 -
P/NAPS 0.88 0.79 0.88 1.20 1.34 1.45 1.56 -31.70%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 28/05/18 23/02/18 27/11/17 25/08/17 30/05/17 -
Price 0.17 0.21 0.175 0.21 0.235 0.265 0.22 -
P/RPS 0.51 0.63 0.53 0.63 0.71 0.81 0.76 -23.33%
P/EPS 12.60 12.49 7.68 10.13 12.23 15.28 12.17 2.33%
EY 7.93 8.01 13.01 9.87 8.17 6.54 8.22 -2.36%
DY 3.53 5.71 1.71 1.90 2.55 0.00 0.00 -
P/NAPS 0.81 1.00 0.88 1.05 1.24 1.39 1.22 -23.87%

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