[KARYON] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -3.15%
YoY- 63.86%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 200,593 180,408 127,118 160,448 155,848 158,553 133,834 6.97%
PBT 10,204 12,225 6,541 12,217 7,734 12,738 11,893 -2.51%
Tax -3,244 -3,144 -2,261 -3,332 -2,312 -2,876 1,426 -
NP 6,960 9,081 4,280 8,885 5,422 9,862 13,320 -10.24%
-
NP to SH 6,960 9,081 4,280 8,885 5,422 9,862 13,320 -10.24%
-
Tax Rate 31.79% 25.72% 34.57% 27.27% 29.89% 22.58% -11.99% -
Total Cost 193,633 171,326 122,838 151,562 150,425 148,690 120,514 8.22%
-
Net Worth 114,171 109,414 99,899 104,656 99,899 95,142 90,385 3.96%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 1,902 - 6,342 2,854 1,902 1,902 - -
Div Payout % 27.34% - 148.20% 32.12% 35.09% 19.29% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 114,171 109,414 99,899 104,656 99,899 95,142 90,385 3.96%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.47% 5.03% 3.37% 5.54% 3.48% 6.22% 9.95% -
ROE 6.10% 8.30% 4.28% 8.49% 5.43% 10.37% 14.74% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 42.17 37.92 26.72 33.73 32.76 33.33 28.13 6.97%
EPS 1.47 1.91 0.89 1.87 1.13 2.07 2.80 -10.17%
DPS 0.40 0.00 1.33 0.60 0.40 0.40 0.00 -
NAPS 0.24 0.23 0.21 0.22 0.21 0.20 0.19 3.96%
Adjusted Per Share Value based on latest NOSH - 475,713
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 42.56 38.28 26.97 34.04 33.07 33.64 28.39 6.97%
EPS 1.48 1.93 0.91 1.89 1.15 2.09 2.83 -10.23%
DPS 0.40 0.00 1.35 0.61 0.40 0.40 0.00 -
NAPS 0.2422 0.2321 0.212 0.222 0.212 0.2019 0.1918 3.96%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.185 0.23 0.215 0.175 0.135 0.24 0.18 -
P/RPS 0.44 0.61 0.80 0.52 0.41 0.72 0.64 -6.05%
P/EPS 12.64 12.05 23.90 9.37 11.84 11.58 6.43 11.91%
EY 7.91 8.30 4.18 10.67 8.44 8.64 15.56 -10.65%
DY 2.16 0.00 6.20 3.43 2.96 1.67 0.00 -
P/NAPS 0.77 1.00 1.02 0.80 0.64 1.20 0.95 -3.43%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 25/02/22 25/02/21 25/02/20 20/02/19 23/02/18 24/02/17 -
Price 0.185 0.225 0.23 0.16 0.145 0.21 0.23 -
P/RPS 0.44 0.59 0.86 0.47 0.44 0.63 0.82 -9.85%
P/EPS 12.64 11.79 25.56 8.57 12.72 10.13 8.21 7.45%
EY 7.91 8.48 3.91 11.67 7.86 9.87 12.17 -6.92%
DY 2.16 0.00 5.80 3.75 2.76 1.90 0.00 -
P/NAPS 0.77 0.98 1.10 0.73 0.69 1.05 1.21 -7.25%

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