[KARYON] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -23.34%
YoY- 29.5%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 136,588 128,501 132,198 137,733 153,498 155,575 150,557 -6.27%
PBT 7,329 5,264 5,646 7,357 9,521 9,753 8,215 -7.31%
Tax -2,624 -1,881 -1,909 -2,116 -2,684 -2,754 -2,434 5.13%
NP 4,705 3,383 3,737 5,241 6,837 6,999 5,781 -12.81%
-
NP to SH 4,705 3,383 3,737 5,241 6,837 6,999 5,781 -12.81%
-
Tax Rate 35.80% 35.73% 33.81% 28.76% 28.19% 28.24% 29.63% -
Total Cost 131,883 125,118 128,461 132,492 146,661 148,576 144,776 -6.02%
-
Net Worth 104,656 99,899 104,656 104,656 104,656 104,656 99,899 3.14%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 4,757 4,757 1,427 3,567 2,140 2,140 2,140 70.24%
Div Payout % 101.11% 140.62% 38.19% 68.08% 31.31% 30.59% 37.03% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 104,656 99,899 104,656 104,656 104,656 104,656 99,899 3.14%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.44% 2.63% 2.83% 3.81% 4.45% 4.50% 3.84% -
ROE 4.50% 3.39% 3.57% 5.01% 6.53% 6.69% 5.79% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 28.71 27.01 27.79 28.95 32.27 32.70 31.65 -6.28%
EPS 0.99 0.71 0.79 1.10 1.44 1.47 1.22 -12.98%
DPS 1.00 1.00 0.30 0.75 0.45 0.45 0.45 70.20%
NAPS 0.22 0.21 0.22 0.22 0.22 0.22 0.21 3.14%
Adjusted Per Share Value based on latest NOSH - 475,713
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 28.98 27.26 28.05 29.22 32.57 33.01 31.94 -6.27%
EPS 1.00 0.72 0.79 1.11 1.45 1.48 1.23 -12.87%
DPS 1.01 1.01 0.30 0.76 0.45 0.45 0.45 71.34%
NAPS 0.222 0.212 0.222 0.222 0.222 0.222 0.212 3.11%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.225 0.215 0.195 0.165 0.13 0.175 0.125 -
P/RPS 0.78 0.80 0.70 0.57 0.40 0.54 0.39 58.67%
P/EPS 22.75 30.23 24.82 14.98 9.05 11.89 10.29 69.62%
EY 4.40 3.31 4.03 6.68 11.06 8.41 9.72 -41.01%
DY 4.44 4.65 1.54 4.55 3.46 2.57 3.60 14.99%
P/NAPS 1.02 1.02 0.89 0.75 0.59 0.80 0.60 42.39%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/02/21 26/11/20 25/08/20 24/06/20 25/02/20 25/11/19 -
Price 0.30 0.23 0.21 0.255 0.19 0.16 0.155 -
P/RPS 1.04 0.85 0.76 0.88 0.59 0.49 0.49 65.07%
P/EPS 30.33 32.34 26.73 23.15 13.22 10.87 12.75 78.10%
EY 3.30 3.09 3.74 4.32 7.56 9.20 7.84 -43.80%
DY 3.33 4.35 1.43 2.94 2.37 2.81 2.90 9.64%
P/NAPS 1.36 1.10 0.95 1.16 0.86 0.73 0.74 49.98%

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