[KARYON] QoQ Cumulative Quarter Result on 30-Jun-2019 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -62.63%
YoY- -17.75%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 153,498 120,336 77,660 37,698 152,125 116,886 79,228 55.34%
PBT 9,521 9,163 6,249 2,347 6,391 5,801 4,425 66.58%
Tax -2,684 -2,499 -1,662 -702 -1,989 -1,734 -1,217 69.35%
NP 6,837 6,664 4,587 1,645 4,402 4,067 3,208 65.53%
-
NP to SH 6,837 6,664 4,587 1,645 4,402 4,067 3,208 65.53%
-
Tax Rate 28.19% 27.27% 26.60% 29.91% 31.12% 29.89% 27.50% -
Total Cost 146,661 113,672 73,073 36,053 147,723 112,819 76,020 54.91%
-
Net Worth 104,656 104,656 99,899 99,899 99,899 99,899 99,899 3.14%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 2,140 2,140 2,140 - 1,427 1,427 1,427 30.98%
Div Payout % 31.31% 32.12% 46.67% - 32.42% 35.09% 44.49% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 104,656 104,656 99,899 99,899 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.45% 5.54% 5.91% 4.36% 2.89% 3.48% 4.05% -
ROE 6.53% 6.37% 4.59% 1.65% 4.41% 4.07% 3.21% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 32.27 25.30 16.32 7.92 31.98 24.57 16.65 55.38%
EPS 1.44 1.40 0.96 0.35 0.93 0.85 0.67 66.46%
DPS 0.45 0.45 0.45 0.00 0.30 0.30 0.30 31.00%
NAPS 0.22 0.22 0.21 0.21 0.21 0.21 0.21 3.14%
Adjusted Per Share Value based on latest NOSH - 475,713
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 32.57 25.53 16.48 8.00 32.28 24.80 16.81 55.35%
EPS 1.45 1.41 0.97 0.35 0.93 0.86 0.68 65.59%
DPS 0.45 0.45 0.45 0.00 0.30 0.30 0.30 31.00%
NAPS 0.222 0.222 0.212 0.212 0.212 0.212 0.212 3.11%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.13 0.175 0.125 0.12 0.13 0.135 0.185 -
P/RPS 0.40 0.69 0.77 1.51 0.41 0.55 1.11 -49.32%
P/EPS 9.05 12.49 12.96 34.70 14.05 15.79 27.43 -52.22%
EY 11.06 8.00 7.71 2.88 7.12 6.33 3.65 109.25%
DY 3.46 2.57 3.60 0.00 2.31 2.22 1.62 65.77%
P/NAPS 0.59 0.80 0.60 0.57 0.62 0.64 0.88 -23.37%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 24/06/20 25/02/20 25/11/19 27/08/19 28/05/19 20/02/19 22/11/18 -
Price 0.19 0.16 0.155 0.12 0.12 0.145 0.17 -
P/RPS 0.59 0.63 0.95 1.51 0.38 0.59 1.02 -30.55%
P/EPS 13.22 11.42 16.07 34.70 12.97 16.96 25.21 -34.94%
EY 7.56 8.76 6.22 2.88 7.71 5.90 3.97 53.57%
DY 2.37 2.81 2.90 0.00 2.50 2.07 1.76 21.92%
P/NAPS 0.86 0.73 0.74 0.57 0.57 0.69 0.81 4.07%

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