[KARYON] YoY Cumulative Quarter 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- 115.87%
YoY- -51.83%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 124,677 150,445 135,306 95,339 120,336 116,886 118,915 0.79%
PBT 7,494 7,653 9,169 4,906 9,163 5,801 9,554 -3.96%
Tax -2,239 -2,433 -2,358 -1,696 -2,499 -1,734 -2,157 0.62%
NP 5,255 5,220 6,811 3,210 6,664 4,067 7,397 -5.53%
-
NP to SH 5,255 5,220 6,811 3,210 6,664 4,067 7,397 -5.53%
-
Tax Rate 29.88% 31.79% 25.72% 34.57% 27.27% 29.89% 22.58% -
Total Cost 119,422 145,225 128,495 92,129 113,672 112,819 111,518 1.14%
-
Net Worth 118,928 114,171 109,414 99,899 104,656 99,899 95,142 3.78%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 1,664 1,427 - 4,757 2,140 1,427 1,427 2.59%
Div Payout % 31.68% 27.34% - 148.20% 32.12% 35.09% 19.29% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 118,928 114,171 109,414 99,899 104,656 99,899 95,142 3.78%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.21% 3.47% 5.03% 3.37% 5.54% 3.48% 6.22% -
ROE 4.42% 4.57% 6.22% 3.21% 6.37% 4.07% 7.77% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 26.21 31.63 28.44 20.04 25.30 24.57 25.00 0.79%
EPS 1.10 1.10 1.43 0.67 1.40 0.85 1.55 -5.55%
DPS 0.35 0.30 0.00 1.00 0.45 0.30 0.30 2.60%
NAPS 0.25 0.24 0.23 0.21 0.22 0.21 0.20 3.78%
Adjusted Per Share Value based on latest NOSH - 475,713
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 26.45 31.92 28.71 20.23 25.53 24.80 25.23 0.78%
EPS 1.11 1.11 1.45 0.68 1.41 0.86 1.57 -5.61%
DPS 0.35 0.30 0.00 1.01 0.45 0.30 0.30 2.60%
NAPS 0.2523 0.2422 0.2321 0.212 0.222 0.212 0.2019 3.78%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.17 0.185 0.23 0.215 0.175 0.135 0.24 -
P/RPS 0.65 0.58 0.81 1.07 0.69 0.55 0.96 -6.28%
P/EPS 15.39 16.86 16.06 31.86 12.49 15.79 15.43 -0.04%
EY 6.50 5.93 6.22 3.14 8.00 6.33 6.48 0.05%
DY 2.06 1.62 0.00 4.65 2.57 2.22 1.25 8.67%
P/NAPS 0.68 0.77 1.00 1.02 0.80 0.64 1.20 -9.02%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 24/02/23 25/02/22 25/02/21 25/02/20 20/02/19 23/02/18 -
Price 0.175 0.185 0.225 0.23 0.16 0.145 0.21 -
P/RPS 0.67 0.58 0.79 1.15 0.63 0.59 0.84 -3.69%
P/EPS 15.84 16.86 15.72 34.09 11.42 16.96 13.51 2.68%
EY 6.31 5.93 6.36 2.93 8.76 5.90 7.40 -2.61%
DY 2.00 1.62 0.00 4.35 2.81 2.07 1.43 5.74%
P/NAPS 0.70 0.77 0.98 1.10 0.73 0.69 1.05 -6.53%

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