[KARYON] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 61.9%
YoY- -25.96%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/15 CAGR
Revenue 95,339 120,336 116,886 118,915 100,376 127,959 96,396 -0.20%
PBT 4,906 9,163 5,801 9,554 8,920 8,017 6,094 -4.04%
Tax -1,696 -2,499 -1,734 -2,157 1,070 -2,366 -1,785 -0.96%
NP 3,210 6,664 4,067 7,397 9,990 5,651 4,309 -5.44%
-
NP to SH 3,210 6,664 4,067 7,397 9,990 5,651 4,309 -5.44%
-
Tax Rate 34.57% 27.27% 29.89% 22.58% -12.00% 29.51% 29.29% -
Total Cost 92,129 113,672 112,819 111,518 90,386 122,308 92,087 0.00%
-
Net Worth 99,899 104,656 99,899 95,142 90,385 80,871 80,871 4.10%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/15 CAGR
Div 4,757 2,140 1,427 1,427 - 1,902 1,902 19.04%
Div Payout % 148.20% 32.12% 35.09% 19.29% - 33.67% 44.16% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/15 CAGR
Net Worth 99,899 104,656 99,899 95,142 90,385 80,871 80,871 4.10%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/15 CAGR
NP Margin 3.37% 5.54% 3.48% 6.22% 9.95% 4.42% 4.47% -
ROE 3.21% 6.37% 4.07% 7.77% 11.05% 6.99% 5.33% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/15 CAGR
RPS 20.04 25.30 24.57 25.00 21.10 26.90 20.26 -0.20%
EPS 0.67 1.40 0.85 1.55 2.10 1.19 0.91 -5.65%
DPS 1.00 0.45 0.30 0.30 0.00 0.40 0.40 19.03%
NAPS 0.21 0.22 0.21 0.20 0.19 0.17 0.17 4.10%
Adjusted Per Share Value based on latest NOSH - 475,713
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/15 CAGR
RPS 20.23 25.53 24.80 25.23 21.30 27.15 20.45 -0.20%
EPS 0.68 1.41 0.86 1.57 2.12 1.20 0.91 -5.39%
DPS 1.01 0.45 0.30 0.30 0.00 0.40 0.40 19.26%
NAPS 0.212 0.222 0.212 0.2019 0.1918 0.1716 0.1716 4.10%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/15 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/09/15 -
Price 0.215 0.175 0.135 0.24 0.18 0.20 0.18 -
P/RPS 1.07 0.69 0.55 0.96 0.85 0.74 0.89 3.56%
P/EPS 31.86 12.49 15.79 15.43 8.57 16.84 19.87 9.39%
EY 3.14 8.00 6.33 6.48 11.67 5.94 5.03 -8.57%
DY 4.65 2.57 2.22 1.25 0.00 2.00 2.22 15.09%
P/NAPS 1.02 0.80 0.64 1.20 0.95 1.18 1.06 -0.72%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/15 CAGR
Date 25/02/21 25/02/20 20/02/19 23/02/18 24/02/17 23/02/16 25/11/15 -
Price 0.23 0.16 0.145 0.21 0.23 0.195 0.19 -
P/RPS 1.15 0.63 0.59 0.84 1.09 0.72 0.94 3.90%
P/EPS 34.09 11.42 16.96 13.51 10.95 16.42 20.98 9.67%
EY 2.93 8.76 5.90 7.40 9.13 6.09 4.77 -8.85%
DY 4.35 2.81 2.07 1.43 0.00 2.05 2.11 14.75%
P/NAPS 1.10 0.73 0.69 1.05 1.21 1.15 1.12 -0.34%

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