[KARYON] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 9.66%
YoY- 104.34%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 158,222 157,601 156,669 150,727 143,646 138,132 100,378 35.55%
PBT 13,499 13,557 8,170 7,615 6,833 7,536 8,920 31.91%
Tax -2,727 -2,723 -2,163 1,227 1,230 1,064 1,070 -
NP 10,772 10,834 6,007 8,842 8,063 8,600 9,990 5.16%
-
NP to SH 10,772 10,834 6,007 8,842 8,063 8,600 9,990 5.16%
-
Tax Rate 20.20% 20.09% 26.47% -16.11% -18.00% -14.12% -12.00% -
Total Cost 147,450 146,767 150,662 141,885 135,583 129,532 90,388 38.70%
-
Net Worth 99,899 95,142 95,142 90,385 90,385 85,628 90,385 6.91%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,854 1,427 1,427 1,427 - - - -
Div Payout % 26.50% 13.17% 23.76% 16.14% - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 99,899 95,142 95,142 90,385 90,385 85,628 90,385 6.91%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.81% 6.87% 3.83% 5.87% 5.61% 6.23% 9.95% -
ROE 10.78% 11.39% 6.31% 9.78% 8.92% 10.04% 11.05% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 33.26 33.13 32.93 31.68 30.20 29.04 21.10 35.55%
EPS 2.26 2.28 1.26 1.86 1.69 1.81 2.10 5.03%
DPS 0.60 0.30 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.19 0.19 0.18 0.19 6.91%
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 33.57 33.44 33.24 31.98 30.48 29.31 21.30 35.54%
EPS 2.29 2.30 1.27 1.88 1.71 1.82 2.12 5.29%
DPS 0.61 0.30 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.212 0.2019 0.2019 0.1918 0.1918 0.1817 0.1918 6.92%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.165 0.175 0.24 0.255 0.275 0.28 0.18 -
P/RPS 0.50 0.53 0.73 0.80 0.91 0.96 0.85 -29.86%
P/EPS 7.29 7.68 19.01 13.72 16.22 15.49 8.57 -10.24%
EY 13.72 13.01 5.26 7.29 6.16 6.46 11.67 11.42%
DY 3.64 1.71 1.25 1.18 0.00 0.00 0.00 -
P/NAPS 0.79 0.88 1.20 1.34 1.45 1.56 0.95 -11.59%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 23/02/18 27/11/17 25/08/17 30/05/17 24/02/17 -
Price 0.21 0.175 0.21 0.235 0.265 0.22 0.23 -
P/RPS 0.63 0.53 0.64 0.74 0.88 0.76 1.09 -30.68%
P/EPS 9.27 7.68 16.63 12.64 15.63 12.17 10.95 -10.53%
EY 10.78 13.01 6.01 7.91 6.40 8.22 9.13 11.74%
DY 2.86 1.71 1.43 1.28 0.00 0.00 0.00 -
P/NAPS 1.00 0.88 1.05 1.24 1.39 1.22 1.21 -11.96%

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