[KARYON] QoQ Quarter Result on 30-Sep-2022 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -72.55%
YoY- 16.77%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 40,318 36,448 42,078 49,518 58,849 53,006 48,348 -11.43%
PBT 2,651 1,356 1,406 1,531 4,716 1,148 3,979 -23.77%
Tax -866 -569 -681 -563 -1,189 -402 -1,033 -11.11%
NP 1,785 787 725 968 3,527 746 2,946 -28.46%
-
NP to SH 1,785 787 725 968 3,527 746 2,946 -28.46%
-
Tax Rate 32.67% 41.96% 48.44% 36.77% 25.21% 35.02% 25.96% -
Total Cost 38,533 35,661 41,353 48,550 55,322 52,260 45,402 -10.38%
-
Net Worth 118,928 114,171 114,171 114,171 114,171 109,414 109,414 5.73%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 1,664 - - - 1,427 - - -
Div Payout % 93.28% - - - 40.46% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 118,928 114,171 114,171 114,171 114,171 109,414 109,414 5.73%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.43% 2.16% 1.72% 1.95% 5.99% 1.41% 6.09% -
ROE 1.50% 0.69% 0.64% 0.85% 3.09% 0.68% 2.69% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.48 7.66 8.85 10.41 12.37 11.14 10.16 -11.38%
EPS 0.38 0.17 0.15 0.20 0.74 0.16 0.62 -27.91%
DPS 0.35 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.25 0.24 0.24 0.24 0.24 0.23 0.23 5.73%
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.55 7.73 8.93 10.51 12.49 11.25 10.26 -11.47%
EPS 0.38 0.17 0.15 0.21 0.75 0.16 0.63 -28.67%
DPS 0.35 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.2523 0.2422 0.2422 0.2422 0.2422 0.2321 0.2321 5.73%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.165 0.185 0.185 0.17 0.165 0.195 0.23 -
P/RPS 1.95 2.41 2.09 1.63 1.33 1.75 2.26 -9.39%
P/EPS 43.97 111.83 121.39 83.54 22.25 124.35 37.14 11.94%
EY 2.27 0.89 0.82 1.20 4.49 0.80 2.69 -10.72%
DY 2.12 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.66 0.77 0.77 0.71 0.69 0.85 1.00 -24.25%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 25/05/23 24/02/23 22/11/22 24/08/22 26/05/22 25/02/22 -
Price 0.175 0.185 0.185 0.17 0.175 0.185 0.225 -
P/RPS 2.06 2.41 2.09 1.63 1.41 1.66 2.21 -4.58%
P/EPS 46.64 111.83 121.39 83.54 23.60 117.97 36.33 18.17%
EY 2.14 0.89 0.82 1.20 4.24 0.85 2.75 -15.43%
DY 2.00 0.00 0.00 0.00 1.71 0.00 0.00 -
P/NAPS 0.70 0.77 0.77 0.71 0.73 0.80 0.98 -20.14%

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