[KARYON] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 17.27%
YoY- 145.52%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 209,721 199,768 188,312 176,555 167,186 162,048 136,588 33.05%
PBT 11,374 11,050 10,317 11,592 10,145 11,129 7,329 34.00%
Tax -3,187 -3,002 -2,760 -3,286 -3,062 -3,437 -2,624 13.82%
NP 8,187 8,048 7,557 8,306 7,083 7,692 4,705 44.62%
-
NP to SH 8,187 8,048 7,557 8,306 7,083 7,692 4,705 44.62%
-
Tax Rate 28.02% 27.17% 26.75% 28.35% 30.18% 30.88% 35.80% -
Total Cost 201,534 191,720 180,755 168,249 160,103 154,356 131,883 32.63%
-
Net Worth 114,171 114,171 109,414 109,414 109,414 104,656 104,656 5.96%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 1,427 1,427 - - 3,329 3,329 4,757 -55.15%
Div Payout % 17.43% 17.73% - - 47.01% 43.29% 101.11% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 114,171 114,171 109,414 109,414 109,414 104,656 104,656 5.96%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.90% 4.03% 4.01% 4.70% 4.24% 4.75% 3.44% -
ROE 7.17% 7.05% 6.91% 7.59% 6.47% 7.35% 4.50% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 44.09 41.99 39.59 37.11 35.14 34.06 28.71 33.07%
EPS 1.72 1.69 1.59 1.75 1.49 1.62 0.99 44.47%
DPS 0.30 0.30 0.00 0.00 0.70 0.70 1.00 -55.15%
NAPS 0.24 0.24 0.23 0.23 0.23 0.22 0.22 5.96%
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 44.50 42.38 39.95 37.46 35.47 34.38 28.98 33.06%
EPS 1.74 1.71 1.60 1.76 1.50 1.63 1.00 44.61%
DPS 0.30 0.30 0.00 0.00 0.71 0.71 1.01 -55.44%
NAPS 0.2422 0.2422 0.2321 0.2321 0.2321 0.222 0.222 5.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.17 0.165 0.195 0.23 0.31 0.255 0.225 -
P/RPS 0.39 0.39 0.49 0.62 0.88 0.75 0.78 -36.97%
P/EPS 9.88 9.75 12.28 13.17 20.82 15.77 22.75 -42.62%
EY 10.12 10.25 8.15 7.59 4.80 6.34 4.40 74.15%
DY 1.76 1.82 0.00 0.00 2.26 2.75 4.44 -46.00%
P/NAPS 0.71 0.69 0.85 1.00 1.35 1.16 1.02 -21.44%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 24/08/22 26/05/22 25/02/22 23/11/21 26/08/21 27/05/21 -
Price 0.17 0.175 0.185 0.225 0.255 0.275 0.30 -
P/RPS 0.39 0.42 0.47 0.61 0.73 0.81 1.04 -47.96%
P/EPS 9.88 10.34 11.65 12.89 17.13 17.01 30.33 -52.62%
EY 10.12 9.67 8.59 7.76 5.84 5.88 3.30 110.93%
DY 1.76 1.71 0.00 0.00 2.75 2.55 3.33 -34.60%
P/NAPS 0.71 0.73 0.80 0.98 1.11 1.25 1.36 -35.13%

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