[KARYON] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -7.92%
YoY- 89.54%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 199,768 188,312 176,555 167,186 162,048 136,588 128,501 34.30%
PBT 11,050 10,317 11,592 10,145 11,129 7,329 5,264 64.16%
Tax -3,002 -2,760 -3,286 -3,062 -3,437 -2,624 -1,881 36.68%
NP 8,048 7,557 8,306 7,083 7,692 4,705 3,383 78.48%
-
NP to SH 8,048 7,557 8,306 7,083 7,692 4,705 3,383 78.48%
-
Tax Rate 27.17% 26.75% 28.35% 30.18% 30.88% 35.80% 35.73% -
Total Cost 191,720 180,755 168,249 160,103 154,356 131,883 125,118 33.01%
-
Net Worth 114,171 109,414 109,414 109,414 104,656 104,656 99,899 9.33%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 1,427 - - 3,329 3,329 4,757 4,757 -55.28%
Div Payout % 17.73% - - 47.01% 43.29% 101.11% 140.62% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 114,171 109,414 109,414 109,414 104,656 104,656 99,899 9.33%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.03% 4.01% 4.70% 4.24% 4.75% 3.44% 2.63% -
ROE 7.05% 6.91% 7.59% 6.47% 7.35% 4.50% 3.39% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 41.99 39.59 37.11 35.14 34.06 28.71 27.01 34.30%
EPS 1.69 1.59 1.75 1.49 1.62 0.99 0.71 78.55%
DPS 0.30 0.00 0.00 0.70 0.70 1.00 1.00 -55.28%
NAPS 0.24 0.23 0.23 0.23 0.22 0.22 0.21 9.33%
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 42.38 39.95 37.46 35.47 34.38 28.98 27.26 34.30%
EPS 1.71 1.60 1.76 1.50 1.63 1.00 0.72 78.29%
DPS 0.30 0.00 0.00 0.71 0.71 1.01 1.01 -55.58%
NAPS 0.2422 0.2321 0.2321 0.2321 0.222 0.222 0.212 9.31%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.165 0.195 0.23 0.31 0.255 0.225 0.215 -
P/RPS 0.39 0.49 0.62 0.88 0.75 0.78 0.80 -38.13%
P/EPS 9.75 12.28 13.17 20.82 15.77 22.75 30.23 -53.06%
EY 10.25 8.15 7.59 4.80 6.34 4.40 3.31 112.89%
DY 1.82 0.00 0.00 2.26 2.75 4.44 4.65 -46.58%
P/NAPS 0.69 0.85 1.00 1.35 1.16 1.02 1.02 -22.99%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 26/05/22 25/02/22 23/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.175 0.185 0.225 0.255 0.275 0.30 0.23 -
P/RPS 0.42 0.47 0.61 0.73 0.81 1.04 0.85 -37.57%
P/EPS 10.34 11.65 12.89 17.13 17.01 30.33 32.34 -53.33%
EY 9.67 8.59 7.76 5.84 5.88 3.30 3.09 114.39%
DY 1.71 0.00 0.00 2.75 2.55 3.33 4.35 -46.42%
P/NAPS 0.73 0.80 0.98 1.11 1.25 1.36 1.10 -23.97%

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