[KARYON] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -22.58%
YoY- -23.36%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 166,828 161,272 186,893 200,593 216,734 235,396 188,312 -7.75%
PBT 10,288 10,604 9,009 10,204 12,494 18,864 10,317 -0.18%
Tax -3,110 -3,464 -3,002 -3,244 -3,504 -4,756 -2,760 8.27%
NP 7,178 7,140 6,007 6,960 8,990 14,108 7,557 -3.36%
-
NP to SH 7,178 7,140 6,007 6,960 8,990 14,108 7,557 -3.36%
-
Tax Rate 30.23% 32.67% 33.32% 31.79% 28.05% 25.21% 26.75% -
Total Cost 159,650 154,132 180,886 193,633 207,744 221,288 180,755 -7.93%
-
Net Worth 118,928 118,928 114,171 114,171 114,171 114,171 109,414 5.71%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 3,329 6,659 1,427 1,902 2,854 5,708 - -
Div Payout % 46.39% 93.28% 23.76% 27.34% 31.75% 40.46% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 118,928 118,928 114,171 114,171 114,171 114,171 109,414 5.71%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.30% 4.43% 3.21% 3.47% 4.15% 5.99% 4.01% -
ROE 6.04% 6.00% 5.26% 6.10% 7.87% 12.36% 6.91% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 35.07 33.90 39.29 42.17 45.56 49.48 39.59 -7.75%
EPS 1.50 1.52 1.26 1.47 1.88 2.96 1.59 -3.80%
DPS 0.70 1.40 0.30 0.40 0.60 1.20 0.00 -
NAPS 0.25 0.25 0.24 0.24 0.24 0.24 0.23 5.71%
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 35.39 34.22 39.65 42.56 45.98 49.94 39.95 -7.75%
EPS 1.52 1.51 1.27 1.48 1.91 2.99 1.60 -3.35%
DPS 0.71 1.41 0.30 0.40 0.61 1.21 0.00 -
NAPS 0.2523 0.2523 0.2422 0.2422 0.2422 0.2422 0.2321 5.71%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.17 0.165 0.185 0.185 0.17 0.165 0.195 -
P/RPS 0.48 0.49 0.47 0.44 0.37 0.33 0.49 -1.36%
P/EPS 11.27 10.99 14.65 12.64 9.00 5.56 12.28 -5.55%
EY 8.88 9.10 6.83 7.91 11.12 17.97 8.15 5.88%
DY 4.12 8.48 1.62 2.16 3.53 7.27 0.00 -
P/NAPS 0.68 0.66 0.77 0.77 0.71 0.69 0.85 -13.81%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 25/08/23 25/05/23 24/02/23 22/11/22 24/08/22 26/05/22 -
Price 0.175 0.175 0.185 0.185 0.17 0.175 0.185 -
P/RPS 0.50 0.52 0.47 0.44 0.37 0.35 0.47 4.20%
P/EPS 11.60 11.66 14.65 12.64 9.00 5.90 11.65 -0.28%
EY 8.62 8.58 6.83 7.91 11.12 16.95 8.59 0.23%
DY 4.00 8.00 1.62 2.16 3.53 6.86 0.00 -
P/NAPS 0.70 0.70 0.77 0.77 0.71 0.73 0.80 -8.50%

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