[KARYON] YoY TTM Result on 30-Jun-2021 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 63.49%
YoY- 46.77%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 168,362 199,768 162,048 137,733 150,450 158,222 143,646 2.68%
PBT 6,944 11,050 11,129 7,357 6,103 13,499 6,833 0.26%
Tax -2,679 -3,002 -3,437 -2,116 -2,056 -2,727 1,230 -
NP 4,265 8,048 7,692 5,241 4,047 10,772 8,063 -10.06%
-
NP to SH 4,265 8,048 7,692 5,241 4,047 10,772 8,063 -10.06%
-
Tax Rate 38.58% 27.17% 30.88% 28.76% 33.69% 20.20% -18.00% -
Total Cost 164,097 191,720 154,356 132,492 146,403 147,450 135,583 3.23%
-
Net Worth 118,928 114,171 104,656 104,656 99,899 99,899 90,385 4.67%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 1,664 1,427 3,329 3,567 - 2,854 - -
Div Payout % 39.04% 17.73% 43.29% 68.08% - 26.50% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 118,928 114,171 104,656 104,656 99,899 99,899 90,385 4.67%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.53% 4.03% 4.75% 3.81% 2.69% 6.81% 5.61% -
ROE 3.59% 7.05% 7.35% 5.01% 4.05% 10.78% 8.92% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 35.39 41.99 34.06 28.95 31.63 33.26 30.20 2.67%
EPS 0.90 1.69 1.62 1.10 0.85 2.26 1.69 -9.96%
DPS 0.35 0.30 0.70 0.75 0.00 0.60 0.00 -
NAPS 0.25 0.24 0.22 0.22 0.21 0.21 0.19 4.67%
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 35.39 41.99 34.06 28.95 31.63 33.26 30.20 2.67%
EPS 0.90 1.69 1.62 1.10 0.85 2.26 1.69 -9.96%
DPS 0.35 0.30 0.70 0.75 0.00 0.60 0.00 -
NAPS 0.25 0.24 0.22 0.22 0.21 0.21 0.19 4.67%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.165 0.165 0.255 0.165 0.12 0.165 0.275 -
P/RPS 0.47 0.39 0.75 0.57 0.38 0.50 0.91 -10.42%
P/EPS 18.40 9.75 15.77 14.98 14.11 7.29 16.22 2.12%
EY 5.43 10.25 6.34 6.68 7.09 13.72 6.16 -2.07%
DY 2.12 1.82 2.75 4.55 0.00 3.64 0.00 -
P/NAPS 0.66 0.69 1.16 0.75 0.57 0.79 1.45 -12.28%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 24/08/22 26/08/21 25/08/20 27/08/19 28/08/18 25/08/17 -
Price 0.175 0.175 0.275 0.255 0.12 0.21 0.265 -
P/RPS 0.49 0.42 0.81 0.88 0.38 0.63 0.88 -9.29%
P/EPS 19.52 10.34 17.01 23.15 14.11 9.27 15.63 3.77%
EY 5.12 9.67 5.88 4.32 7.09 10.78 6.40 -3.64%
DY 2.00 1.71 2.55 2.94 0.00 2.86 0.00 -
P/NAPS 0.70 0.73 1.25 1.16 0.57 1.00 1.39 -10.79%

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