[KARYON] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 43.91%
YoY- -51.83%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 173,916 189,572 136,588 127,118 112,720 87,732 153,498 8.67%
PBT 10,380 15,932 7,329 6,541 4,748 732 9,521 5.92%
Tax -2,650 -3,788 -2,624 -2,261 -1,774 -536 -2,684 -0.84%
NP 7,730 12,144 4,705 4,280 2,974 196 6,837 8.52%
-
NP to SH 7,730 12,144 4,705 4,280 2,974 196 6,837 8.52%
-
Tax Rate 25.53% 23.78% 35.80% 34.57% 37.36% 73.22% 28.19% -
Total Cost 166,186 177,428 131,883 122,838 109,746 87,536 146,661 8.68%
-
Net Worth 109,414 104,656 104,656 99,899 104,656 104,656 104,656 3.00%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 4,757 6,342 2,854 5,708 2,140 -
Div Payout % - - 101.11% 148.20% 95.97% 2,912.53% 31.31% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 109,414 104,656 104,656 99,899 104,656 104,656 104,656 3.00%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.44% 6.41% 3.44% 3.37% 2.64% 0.22% 4.45% -
ROE 7.06% 11.60% 4.50% 4.28% 2.84% 0.19% 6.53% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.56 39.85 28.71 26.72 23.69 18.44 32.27 8.66%
EPS 1.62 2.56 0.99 0.89 0.62 0.04 1.44 8.16%
DPS 0.00 0.00 1.00 1.33 0.60 1.20 0.45 -
NAPS 0.23 0.22 0.22 0.21 0.22 0.22 0.22 3.00%
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.90 40.22 28.98 26.97 23.92 18.61 32.57 8.66%
EPS 1.64 2.58 1.00 0.91 0.63 0.04 1.45 8.54%
DPS 0.00 0.00 1.01 1.35 0.61 1.21 0.45 -
NAPS 0.2321 0.222 0.222 0.212 0.222 0.222 0.222 3.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.31 0.255 0.225 0.215 0.195 0.165 0.13 -
P/RPS 0.85 0.64 0.78 0.80 0.82 0.89 0.40 65.21%
P/EPS 19.08 9.99 22.75 23.90 31.19 400.47 9.05 64.34%
EY 5.24 10.01 4.40 4.18 3.21 0.25 11.06 -39.19%
DY 0.00 0.00 4.44 6.20 3.08 7.27 3.46 -
P/NAPS 1.35 1.16 1.02 1.02 0.89 0.75 0.59 73.55%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 26/08/21 27/05/21 25/02/21 26/11/20 25/08/20 24/06/20 -
Price 0.255 0.275 0.30 0.23 0.21 0.255 0.19 -
P/RPS 0.70 0.69 1.04 0.86 0.89 1.38 0.59 12.06%
P/EPS 15.69 10.77 30.33 25.56 33.59 618.91 13.22 12.08%
EY 6.37 9.28 3.30 3.91 2.98 0.16 7.56 -10.78%
DY 0.00 0.00 3.33 5.80 2.86 4.71 2.37 -
P/NAPS 1.11 1.25 1.36 1.10 0.95 1.16 0.86 18.52%

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