[KARYON] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -9.47%
YoY- -51.66%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 167,186 162,048 136,588 128,501 132,198 137,733 153,498 5.85%
PBT 10,145 11,129 7,329 5,264 5,646 7,357 9,521 4.31%
Tax -3,062 -3,437 -2,624 -1,881 -1,909 -2,116 -2,684 9.17%
NP 7,083 7,692 4,705 3,383 3,737 5,241 6,837 2.38%
-
NP to SH 7,083 7,692 4,705 3,383 3,737 5,241 6,837 2.38%
-
Tax Rate 30.18% 30.88% 35.80% 35.73% 33.81% 28.76% 28.19% -
Total Cost 160,103 154,356 131,883 125,118 128,461 132,492 146,661 6.01%
-
Net Worth 109,414 104,656 104,656 99,899 104,656 104,656 104,656 3.00%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 3,329 3,329 4,757 4,757 1,427 3,567 2,140 34.21%
Div Payout % 47.01% 43.29% 101.11% 140.62% 38.19% 68.08% 31.31% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 109,414 104,656 104,656 99,899 104,656 104,656 104,656 3.00%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.24% 4.75% 3.44% 2.63% 2.83% 3.81% 4.45% -
ROE 6.47% 7.35% 4.50% 3.39% 3.57% 5.01% 6.53% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 35.14 34.06 28.71 27.01 27.79 28.95 32.27 5.83%
EPS 1.49 1.62 0.99 0.71 0.79 1.10 1.44 2.29%
DPS 0.70 0.70 1.00 1.00 0.30 0.75 0.45 34.21%
NAPS 0.23 0.22 0.22 0.21 0.22 0.22 0.22 3.00%
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 35.47 34.38 28.98 27.26 28.05 29.22 32.57 5.84%
EPS 1.50 1.63 1.00 0.72 0.79 1.11 1.45 2.28%
DPS 0.71 0.71 1.01 1.01 0.30 0.76 0.45 35.49%
NAPS 0.2321 0.222 0.222 0.212 0.222 0.222 0.222 3.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.31 0.255 0.225 0.215 0.195 0.165 0.13 -
P/RPS 0.88 0.75 0.78 0.80 0.70 0.57 0.40 69.07%
P/EPS 20.82 15.77 22.75 30.23 24.82 14.98 9.05 74.18%
EY 4.80 6.34 4.40 3.31 4.03 6.68 11.06 -42.64%
DY 2.26 2.75 4.44 4.65 1.54 4.55 3.46 -24.69%
P/NAPS 1.35 1.16 1.02 1.02 0.89 0.75 0.59 73.55%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 26/08/21 27/05/21 25/02/21 26/11/20 25/08/20 24/06/20 -
Price 0.255 0.275 0.30 0.23 0.21 0.255 0.19 -
P/RPS 0.73 0.81 1.04 0.85 0.76 0.88 0.59 15.23%
P/EPS 17.13 17.01 30.33 32.34 26.73 23.15 13.22 18.83%
EY 5.84 5.88 3.30 3.09 3.74 4.32 7.56 -15.79%
DY 2.75 2.55 3.33 4.35 1.43 2.94 2.37 10.41%
P/NAPS 1.11 1.25 1.36 1.10 0.95 1.16 0.86 18.52%

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