[KARYON] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -3.15%
YoY- 63.86%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 112,720 87,732 153,498 160,448 155,320 150,792 152,125 -18.07%
PBT 4,748 732 9,521 12,217 12,498 9,388 6,391 -17.92%
Tax -1,774 -536 -2,684 -3,332 -3,324 -2,808 -1,989 -7.32%
NP 2,974 196 6,837 8,885 9,174 6,580 4,402 -22.95%
-
NP to SH 2,974 196 6,837 8,885 9,174 6,580 4,402 -22.95%
-
Tax Rate 37.36% 73.22% 28.19% 27.27% 26.60% 29.91% 31.12% -
Total Cost 109,746 87,536 146,661 151,562 146,146 144,212 147,723 -17.92%
-
Net Worth 104,656 104,656 104,656 104,656 99,899 99,899 99,899 3.14%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 2,854 5,708 2,140 2,854 4,281 - 1,427 58.53%
Div Payout % 95.97% 2,912.53% 31.31% 32.12% 46.67% - 32.42% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 104,656 104,656 104,656 104,656 99,899 99,899 99,899 3.14%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.64% 0.22% 4.45% 5.54% 5.91% 4.36% 2.89% -
ROE 2.84% 0.19% 6.53% 8.49% 9.18% 6.59% 4.41% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 23.69 18.44 32.27 33.73 32.65 31.70 31.98 -18.08%
EPS 0.62 0.04 1.44 1.87 1.92 1.40 0.93 -23.62%
DPS 0.60 1.20 0.45 0.60 0.90 0.00 0.30 58.53%
NAPS 0.22 0.22 0.22 0.22 0.21 0.21 0.21 3.14%
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 23.92 18.61 32.57 34.04 32.95 31.99 32.28 -18.06%
EPS 0.63 0.04 1.45 1.89 1.95 1.40 0.93 -22.81%
DPS 0.61 1.21 0.45 0.61 0.91 0.00 0.30 60.29%
NAPS 0.222 0.222 0.222 0.222 0.212 0.212 0.212 3.11%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.195 0.165 0.13 0.175 0.125 0.12 0.13 -
P/RPS 0.82 0.89 0.40 0.52 0.38 0.38 0.41 58.53%
P/EPS 31.19 400.47 9.05 9.37 6.48 8.68 14.05 69.92%
EY 3.21 0.25 11.06 10.67 15.43 11.53 7.12 -41.11%
DY 3.08 7.27 3.46 3.43 7.20 0.00 2.31 21.07%
P/NAPS 0.89 0.75 0.59 0.80 0.60 0.57 0.62 27.16%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 25/08/20 24/06/20 25/02/20 25/11/19 27/08/19 28/05/19 -
Price 0.21 0.255 0.19 0.16 0.155 0.12 0.12 -
P/RPS 0.89 1.38 0.59 0.47 0.47 0.38 0.38 76.08%
P/EPS 33.59 618.91 13.22 8.57 8.04 8.68 12.97 88.26%
EY 2.98 0.16 7.56 11.67 12.44 11.53 7.71 -46.84%
DY 2.86 4.71 2.37 3.75 5.81 0.00 2.50 9.35%
P/NAPS 0.95 1.16 0.86 0.73 0.74 0.57 0.57 40.44%

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