[KARYON] YoY Cumulative Quarter 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- 27.31%
YoY- 159.92%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 95,222 83,414 108,367 86,958 56,360 77,660 79,228 3.10%
PBT 5,619 5,144 6,247 5,190 2,374 6,249 4,425 4.05%
Tax -1,825 -1,555 -1,752 -1,325 -887 -1,662 -1,217 6.97%
NP 3,794 3,589 4,495 3,865 1,487 4,587 3,208 2.83%
-
NP to SH 3,794 3,589 4,495 3,865 1,487 4,587 3,208 2.83%
-
Tax Rate 32.48% 30.23% 28.05% 25.53% 37.36% 26.60% 27.50% -
Total Cost 91,428 79,825 103,872 83,093 54,873 73,073 76,020 3.12%
-
Net Worth 123,304 118,928 114,171 109,414 104,656 99,899 99,899 3.56%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 1,802 1,664 1,427 - 1,427 2,140 1,427 3.96%
Div Payout % 47.50% 46.39% 31.75% - 95.97% 46.67% 44.49% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 123,304 118,928 114,171 109,414 104,656 99,899 99,899 3.56%
NOSH 474,249 475,713 475,713 475,713 475,713 475,713 475,713 -0.05%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.98% 4.30% 4.15% 4.44% 2.64% 5.91% 4.05% -
ROE 3.08% 3.02% 3.94% 3.53% 1.42% 4.59% 3.21% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 20.08 17.53 22.78 18.28 11.85 16.32 16.65 3.16%
EPS 0.80 0.75 0.94 0.81 0.31 0.96 0.67 2.99%
DPS 0.38 0.35 0.30 0.00 0.30 0.45 0.30 4.01%
NAPS 0.26 0.25 0.24 0.23 0.22 0.21 0.21 3.62%
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 20.20 17.70 22.99 18.45 11.96 16.48 16.81 3.10%
EPS 0.80 0.76 0.95 0.82 0.32 0.97 0.68 2.74%
DPS 0.38 0.35 0.30 0.00 0.30 0.45 0.30 4.01%
NAPS 0.2616 0.2523 0.2422 0.2321 0.222 0.212 0.212 3.56%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.175 0.17 0.17 0.31 0.195 0.125 0.185 -
P/RPS 0.87 0.97 0.75 1.70 1.65 0.77 1.11 -3.97%
P/EPS 21.87 22.53 17.99 38.16 62.38 12.96 27.43 -3.70%
EY 4.57 4.44 5.56 2.62 1.60 7.71 3.65 3.81%
DY 2.17 2.06 1.76 0.00 1.54 3.60 1.62 4.98%
P/NAPS 0.67 0.68 0.71 1.35 0.89 0.60 0.88 -4.43%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 24/11/23 22/11/22 23/11/21 26/11/20 25/11/19 22/11/18 -
Price 0.175 0.175 0.17 0.255 0.21 0.155 0.17 -
P/RPS 0.87 1.00 0.75 1.40 1.77 0.95 1.02 -2.61%
P/EPS 21.87 23.20 17.99 31.39 67.18 16.07 25.21 -2.33%
EY 4.57 4.31 5.56 3.19 1.49 6.22 3.97 2.37%
DY 2.17 2.00 1.76 0.00 1.43 2.90 1.76 3.54%
P/NAPS 0.67 0.70 0.71 1.11 0.95 0.74 0.81 -3.11%

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