[KARYON] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 63.49%
YoY- 46.77%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 188,312 176,555 167,186 162,048 136,588 128,501 132,198 26.62%
PBT 10,317 11,592 10,145 11,129 7,329 5,264 5,646 49.52%
Tax -2,760 -3,286 -3,062 -3,437 -2,624 -1,881 -1,909 27.88%
NP 7,557 8,306 7,083 7,692 4,705 3,383 3,737 59.98%
-
NP to SH 7,557 8,306 7,083 7,692 4,705 3,383 3,737 59.98%
-
Tax Rate 26.75% 28.35% 30.18% 30.88% 35.80% 35.73% 33.81% -
Total Cost 180,755 168,249 160,103 154,356 131,883 125,118 128,461 25.59%
-
Net Worth 109,414 109,414 109,414 104,656 104,656 99,899 104,656 3.01%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - 3,329 3,329 4,757 4,757 1,427 -
Div Payout % - - 47.01% 43.29% 101.11% 140.62% 38.19% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 109,414 109,414 109,414 104,656 104,656 99,899 104,656 3.01%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.01% 4.70% 4.24% 4.75% 3.44% 2.63% 2.83% -
ROE 6.91% 7.59% 6.47% 7.35% 4.50% 3.39% 3.57% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 39.59 37.11 35.14 34.06 28.71 27.01 27.79 26.63%
EPS 1.59 1.75 1.49 1.62 0.99 0.71 0.79 59.47%
DPS 0.00 0.00 0.70 0.70 1.00 1.00 0.30 -
NAPS 0.23 0.23 0.23 0.22 0.22 0.21 0.22 3.01%
Adjusted Per Share Value based on latest NOSH - 475,713
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 39.95 37.46 35.47 34.38 28.98 27.26 28.05 26.61%
EPS 1.60 1.76 1.50 1.63 1.00 0.72 0.79 60.14%
DPS 0.00 0.00 0.71 0.71 1.01 1.01 0.30 -
NAPS 0.2321 0.2321 0.2321 0.222 0.222 0.212 0.222 3.01%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.195 0.23 0.31 0.255 0.225 0.215 0.195 -
P/RPS 0.49 0.62 0.88 0.75 0.78 0.80 0.70 -21.17%
P/EPS 12.28 13.17 20.82 15.77 22.75 30.23 24.82 -37.47%
EY 8.15 7.59 4.80 6.34 4.40 3.31 4.03 59.98%
DY 0.00 0.00 2.26 2.75 4.44 4.65 1.54 -
P/NAPS 0.85 1.00 1.35 1.16 1.02 1.02 0.89 -3.02%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 25/02/22 23/11/21 26/08/21 27/05/21 25/02/21 26/11/20 -
Price 0.185 0.225 0.255 0.275 0.30 0.23 0.21 -
P/RPS 0.47 0.61 0.73 0.81 1.04 0.85 0.76 -27.43%
P/EPS 11.65 12.89 17.13 17.01 30.33 32.34 26.73 -42.54%
EY 8.59 7.76 5.84 5.88 3.30 3.09 3.74 74.16%
DY 0.00 0.00 2.75 2.55 3.33 4.35 1.43 -
P/NAPS 0.80 0.98 1.11 1.25 1.36 1.10 0.95 -10.83%

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