[KARYON] QoQ Cumulative Quarter Result on 31-Mar-2023 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- 15.08%
YoY- -20.51%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 124,677 83,414 40,318 186,893 150,445 108,367 58,849 64.72%
PBT 7,494 5,144 2,651 9,009 7,653 6,247 4,716 36.05%
Tax -2,239 -1,555 -866 -3,002 -2,433 -1,752 -1,189 52.31%
NP 5,255 3,589 1,785 6,007 5,220 4,495 3,527 30.35%
-
NP to SH 5,255 3,589 1,785 6,007 5,220 4,495 3,527 30.35%
-
Tax Rate 29.88% 30.23% 32.67% 33.32% 31.79% 28.05% 25.21% -
Total Cost 119,422 79,825 38,533 180,886 145,225 103,872 55,322 66.79%
-
Net Worth 118,928 118,928 118,928 114,171 114,171 114,171 114,171 2.75%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 1,664 1,664 1,664 1,427 1,427 1,427 1,427 10.75%
Div Payout % 31.68% 46.39% 93.28% 23.76% 27.34% 31.75% 40.46% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 118,928 118,928 118,928 114,171 114,171 114,171 114,171 2.75%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.21% 4.30% 4.43% 3.21% 3.47% 4.15% 5.99% -
ROE 4.42% 3.02% 1.50% 5.26% 4.57% 3.94% 3.09% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 26.21 17.53 8.48 39.29 31.63 22.78 12.37 64.74%
EPS 1.10 0.75 0.38 1.26 1.10 0.94 0.74 30.15%
DPS 0.35 0.35 0.35 0.30 0.30 0.30 0.30 10.79%
NAPS 0.25 0.25 0.25 0.24 0.24 0.24 0.24 2.75%
Adjusted Per Share Value based on latest NOSH - 475,713
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 26.45 17.70 8.55 39.65 31.92 22.99 12.49 64.68%
EPS 1.11 0.76 0.38 1.27 1.11 0.95 0.75 29.77%
DPS 0.35 0.35 0.35 0.30 0.30 0.30 0.30 10.79%
NAPS 0.2523 0.2523 0.2523 0.2422 0.2422 0.2422 0.2422 2.75%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.17 0.17 0.165 0.185 0.185 0.17 0.165 -
P/RPS 0.65 0.97 1.95 0.47 0.58 0.75 1.33 -37.87%
P/EPS 15.39 22.53 43.97 14.65 16.86 17.99 22.25 -21.73%
EY 6.50 4.44 2.27 6.83 5.93 5.56 4.49 27.88%
DY 2.06 2.06 2.12 1.62 1.62 1.76 1.82 8.58%
P/NAPS 0.68 0.68 0.66 0.77 0.77 0.71 0.69 -0.96%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 24/11/23 25/08/23 25/05/23 24/02/23 22/11/22 24/08/22 -
Price 0.175 0.175 0.175 0.185 0.185 0.17 0.175 -
P/RPS 0.67 1.00 2.06 0.47 0.58 0.75 1.41 -39.02%
P/EPS 15.84 23.20 46.64 14.65 16.86 17.99 23.60 -23.28%
EY 6.31 4.31 2.14 6.83 5.93 5.56 4.24 30.25%
DY 2.00 2.00 2.00 1.62 1.62 1.76 1.71 10.97%
P/NAPS 0.70 0.70 0.70 0.77 0.77 0.71 0.73 -2.75%

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