KARYON | KARYON INDUSTRIES BERHAD
0.170 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
KARYON Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
KARYON Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 Aug 24 | Q1 Jun 24 | 1 | 31 Mar 25 | 46.54 | 2.48 | 1.67 | 3.6% | 0.38 | 0.35 | 11.6% | 15.4% | 45.0% | 6.3% | ||||||||
| 29 May 24 | Q4 Mar 24 | 4 | 31 Mar 24 | 41.70 | 1.69 | 1.15 | 2.8% | 0.00 | 0.24 | 1.1% | 14.4% | 30.7% | 46.6% | ||||||||
| 27 Feb 24 | Q3 Dec 23 | 3 | 31 Mar 24 | 41.26 | 2.35 | 1.67 | 4.0% | 0.00 | 0.35 | 4.2% | 1.9% | 7.7% | 129.8% | ||||||||
| 24 Nov 23 | Q2 Sep 23 | 2 | 31 Mar 24 | 43.10 | 2.49 | 1.80 | 4.2% | 0.00 | 0.38 | 6.9% | 13.0% | 1.1% | 86.4% | ||||||||
| 25 Aug 23 | Q1 Jun 23 | 1 | 31 Mar 24 | 40.32 | 2.65 | 1.78 | 4.4% | 0.35 | 0.38 | 10.6% | 31.5% | 126.8% | 49.4% | ||||||||
| 25 May 23 | Q4 Mar 23 | 4 | 31 Mar 23 | 36.45 | 1.36 | 0.79 | 2.2% | 0.00 | 0.17 | 13.4% | 31.2% | 8.6% | 5.5% | ||||||||
| 24 Feb 23 | Q3 Dec 22 | 3 | 31 Mar 23 | 42.08 | 1.41 | 0.72 | 1.7% | 0.00 | 0.15 | 15.0% | 13.0% | 25.1% | 75.4% | ||||||||
| 22 Nov 22 | Q2 Sep 22 | 2 | 31 Mar 23 | 49.52 | 1.53 | 0.97 | 1.9% | 0.00 | 0.20 | 15.9% | 25.2% | 72.5% | 16.8% | ||||||||
| 24 Aug 22 | Q1 Jun 22 | 1 | 31 Mar 23 | 58.85 | 4.72 | 3.53 | 6.0% | 0.30 | 0.74 | 11.0% | 24.2% | 372.8% | 16.2% | ||||||||
| 26 May 22 | Q4 Mar 22 | 4 | 31 Mar 22 | 53.01 | 1.15 | 0.75 | 1.4% | 0.00 | 0.16 | 9.6% | 28.5% | 74.7% | 50.1% | ||||||||
| 25 Feb 22 | Q3 Dec 21 | 3 | 31 Mar 22 | 48.35 | 3.98 | 2.95 | 6.1% | 0.00 | 0.62 | 22.2% | 24.0% | 255.4% | 71.0% | ||||||||
| 23 Nov 21 | Q2 Sep 21 | 2 | 31 Mar 22 | 39.56 | 1.21 | 0.83 | 2.1% | 0.00 | 0.17 | 16.5% | 14.9% | 72.7% | 42.4% | ||||||||
| 26 Aug 21 | Q1 Jun 21 | 1 | 31 Mar 22 | 47.39 | 3.98 | 3.04 | 6.4% | 0.00 | 0.64 | 14.9% | 116.1% | 103.1% | 6095.9% | ||||||||
| 27 May 21 | Q4 Mar 21 | 4 | 31 Mar 21 | 41.25 | 2.42 | 1.50 | 3.6% | 0.00 | 0.31 | 5.8% | 24.4% | 13.2% | 764.2% | ||||||||
| 25 Feb 21 | Q3 Dec 20 | 3 | 31 Mar 21 | 38.98 | 2.53 | 1.72 | 4.4% | 0.70 | 0.36 | 13.2% | 8.7% | 19.8% | 17.0% | ||||||||
| 26 Nov 20 | Q2 Sep 20 | 2 | 31 Mar 21 | 34.43 | 2.19 | 1.44 | 4.2% | 0.00 | 0.30 | 57.0% | 13.8% | 2834.7% | 51.1% | ||||||||
| 25 Aug 20 | Q1 Jun 20 | 1 | 31 Mar 21 | 21.93 | 0.18 | 0.05 | 0.2% | 0.30 | 0.01 | 33.9% | 41.8% | 71.7% | 97.0% | ||||||||
| 24 Jun 20 | Q4 Mar 20 | 4 | 31 Mar 20 | 33.16 | 0.36 | 0.17 | 0.5% | 0.00 | 0.04 | 22.3% | 5.9% | 91.7% | 48.4% | ||||||||
| 25 Feb 20 | Q3 Dec 19 | 3 | 31 Mar 20 | 42.68 | 2.91 | 2.08 | 4.9% | 0.00 | 0.44 | 6.8% | 13.3% | 29.4% | 141.8% | ||||||||
| 25 Nov 19 | Q2 Sep 19 | 2 | 31 Mar 20 | 39.96 | 3.90 | 2.94 | 7.4% | 0.45 | 0.62 | 6.0% | 0.3% | 78.8% | 143.5% | ||||||||
| 27 Aug 19 | Q1 Jun 19 | 1 | 31 Mar 20 | 37.70 | 2.35 | 1.65 | 4.4% | 0.00 | 0.35 | 7.0% | 4.2% | 391.0% | 17.8% | ||||||||
| 28 May 19 | Q4 Mar 19 | 4 | 31 Mar 19 | 35.24 | 0.59 | 0.34 | 0.9% | 0.00 | 0.07 | 6.4% | 8.9% | 61.0% | 90.2% | ||||||||
| 20 Feb 19 | Q3 Dec 18 | 3 | 31 Mar 19 | 37.66 | 1.38 | 0.86 | 2.3% | 0.00 | 0.18 | 5.5% | 6.4% | 28.9% | 69.6% | ||||||||
| 22 Nov 18 | Q2 Sep 18 | 2 | 31 Mar 19 | 39.85 | 1.79 | 1.21 | 3.0% | 0.00 | 0.25 | 1.2% | 0.2% | 39.6% | 51.8% | ||||||||
| 28 Aug 18 | Q1 Jun 18 | 1 | 31 Mar 19 | 39.37 | 2.63 | 2.00 | 5.1% | 0.30 | 0.42 | 1.8% | 1.6% | 41.8% | 3.0% | ||||||||
| 28 May 18 | Q4 Mar 18 | 4 | 31 Mar 18 | 38.69 | 4.00 | 3.44 | 8.9% | 0.00 | 0.72 | 3.8% | 2.5% | 21.5% | 347.3% | ||||||||
| 23 Feb 18 | Q3 Dec 17 | 3 | 31 Mar 18 | 40.22 | 3.59 | 2.83 | 7.0% | 0.00 | 0.59 | 0.7% | 17.3% | 12.8% | 50.1% | ||||||||
| 27 Nov 17 | Q2 Sep 17 | 2 | 31 Mar 18 | 39.94 | 3.27 | 2.51 | 6.3% | 0.30 | 0.53 | 3.1% | 21.6% | 21.6% | 45.1% | ||||||||
| 25 Aug 17 | Q1 Jun 17 | 1 | 31 Mar 18 | 38.75 | 2.69 | 2.06 | 5.3% | 0.00 | 0.43 | 2.6% | 16.6% | 248.3% | 20.7% | ||||||||
| 30 May 17 | Q4 Mar 17 | 4 | 31 Mar 17 | 37.75 | -1.38 | -1.39 | -3.7% | 0.00 | -0.29 | 10.1% | 28.0% | 124.5% | 36.7% | ||||||||
| 24 Feb 17 | Q3 Dec 16 | 3 | 31 Mar 17 | 34.28 | 3.03 | 5.66 | 16.5% | 0.00 | 1.19 | 4.3% | 8.6% | 227.7% | 322.0% | ||||||||
| 23 Nov 16 | Q2 Sep 16 | 2 | 31 Mar 17 | 32.86 | 2.49 | 1.73 | 5.3% | 0.00 | 0.36 | 1.1% | 5.4% | 33.5% | 31.6% | ||||||||
| 29 Aug 16 | Q1 Jun 16 | 1 | 31 Mar 17 | 33.24 | 3.40 | 2.60 | 7.8% | 0.00 | 0.55 | 12.7% | 6.4% | 355.6% | 90.3% | ||||||||
| 25 May 16 | 31 Mar 16 | Other | 31 Mar 16 | 29.49 | -0.54 | -1.02 | -3.5% | 0.30 | -0.21 | 6.6% | 13.2% | 175.8% | 162.4% | ||||||||
| 23 Feb 16 | 31 Dec 15 | Other | 31 Mar 16 | 31.56 | 1.92 | 1.34 | 4.2% | 0.00 | 0.28 | 1.2% | 5.9% | 2.2% | 10.4% | ||||||||
| 25 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 31.18 | 1.89 | 1.31 | 4.2% | 0.00 | 0.28 | 0.2% | 5.2% | 3.9% | 44.3% | ||||||||
| 26 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 31.25 | 1.99 | 1.37 | 4.4% | 0.40 | 0.29 | 8.0% | 9.5% | 16.2% | 611.5% | ||||||||
| 27 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 33.97 | 2.22 | 1.63 | 4.8% | 0.00 | 0.34 | 1.2% | 9.5% | 34.0% | 30.4% | ||||||||
| 26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 33.55 | 1.70 | 1.22 | 3.6% | 0.40 | 0.29 | 2.0% | 8.7% | 33.6% | 46.9% |
KARYON Historical Dividends
KARYON Financial Ratios
| EPS | 1.33 sen |
| Trailing PE (Sector Median: 15.3) | 12.7 |
| PEG | 0.33 |
| Altman Z | 2.5 |
| Beaver | -0.047 |
| Current Ratio | 5.02 |
| Debt-Equity (DE) Ratio | 0.26 |
| FCF Yield | -17.15 % |
| Revenue QoQ | 11.6 % |
| Revenue YoY | 15.44% |
| Profit QoQ | 44.97 % |
| Profit YoY | -6.27 % |
| Profit Margin (Sector Median: 2.2) | 3.65 % |
| ROE (ROIC: 4.99) | 5.33 % |
| Dividend Per Share (DPS) | 0.38 sen |
| Dividend Yield (DY) | 2.24 % |
KARYON Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 15.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 2.2) | |
| ROE (ROIC: 4.85) | |
| Altman Z |
KARYON Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.26 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 1.67 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 23.78 |
| Expected Revenue (M) | 691.15 |
| Expected Growth (%) | 27.0 |
KARYON Directors Share Purchases (Beta)
MR CHUA LING HONG added 1070000.0 units announced on 14 Jun 2023 at ~RM0.17
MR CHUA LING HONG added 828100.0 units announced on 20 Mar 2023 at ~RM0.18
MR YEOH ENG HOW added 500000.0 units announced on 23 Jun 2022 at ~RM0.17
MR YEOH CHIN KIANG added 500000.0 units announced on 23 Jun 2022 at ~RM0.17
CHUA LING HONG added 520000.0 units announced on 17 Jun 2022 at ~RM0.17
MR YEOH ENG HOW added 300000.0 units announced on 07 Mar 2022 at ~RM0.195
MR YEOH CHIN KIANG added 300000.0 units announced on 07 Mar 2022 at ~RM0.195
MR YEOH ENG HOW added 323000.0 units announced on 04 Mar 2022 at ~RM0.2
MR YEOH CHIN KIANG added 323000.0 units announced on 04 Mar 2022 at ~RM0.2
MR CHUA LING HONG added 350000.0 units announced on 24 Jan 2022 at ~RM0.22
MR YEOH ENG HOW added 300000.0 units announced on 21 Jan 2022 at ~RM0.22
MR YEOH CHIN KIANG added 300000.0 units announced on 21 Jan 2022 at ~RM0.22
MR YEOH ENG HOW added 350000.0 units announced on 24 Dec 2021 at ~RM0.22
MR YEOH CHIN KIANG added 350000.0 units announced on 24 Dec 2021 at ~RM0.22
MR YEOH CHIN KIANG added 600000.0 units announced on 29 Nov 2021 at ~RM0.24
MR YEOH ENG HOW added 600000.0 units announced on 29 Nov 2021 at ~RM0.24
MR CHUA LING HONG added 400000.0 units announced on 26 Nov 2021 at ~RM0.24
MR YEOH ENG HOW added 300000.0 units announced on 23 Nov 2021 at ~RM0.25
MR YEOH CHIN KIANG added 300000.0 units announced on 23 Nov 2021 at ~RM0.25
MR YEOH ENG HOW added 300000.0 units announced on 18 Nov 2021 at ~RM0.255
MR YEOH CHIN KIANG added 300000.0 units announced on 18 Nov 2021 at ~RM0.255
MR YEOH ENG HOW added 800000.0 units announced on 09 Nov 2021 at ~RM0.26
MR YEOH CHIN KIANG added 800000.0 units announced on 09 Nov 2021 at ~RM0.26
MR YEOH ENG HOW added 300000.0 units announced on 05 Nov 2021 at ~RM0.27
MR YEOH CHIN KIANG added 300000.0 units announced on 05 Nov 2021 at ~RM0.27
MR CHUA LING HONG added 1600000.0 units announced on 22 Sep 2021 at ~RM0.27
MR CHUA LING HONG added 500000.0 units announced on 20 Aug 2021 at ~RM0.26
MR YEOH ENG HOW added 500000.0 units announced on 05 Aug 2021 at ~RM0.245
MR YEOH CHIN KIANG added 500000.0 units announced on 05 Aug 2021 at ~RM0.245
MR YEOH ENG HOW added 46000.0 units announced on 15 Jul 2021 at ~RM0.24
DR CHUA KEE LAM added 500000.0 units announced on 02 Jul 2021 at ~RM0.255
MR CHUA LING HONG added 500000.0 units announced on 02 Jul 2021 at ~RM0.255
DR CHUA KEE LAM added 2000000.0 units announced on 02 Jun 2021 at ~RM0.24
MR CHUA LING HONG added 2000000.0 units announced on 02 Jun 2021 at ~RM0.24
MR CHUA LING HONG added 1300000.0 units announced on 25 May 2021 at ~RM0.275
DR CHUA KEE LAM added 1300000.0 units announced on 25 May 2021 at ~RM0.275
MR YEOH ENG HOW added 3100000.0 units announced on 25 May 2021 at ~RM0.26
MR CHUA LING HONG added 2000000.0 units announced on 20 May 2021 at ~RM0.26
MR YEOH ENG HOW added 3100000.0 units announced on 20 May 2021 at ~RM0.26
DR CHUA KEE LAM added 2000000.0 units announced on 20 May 2021 at ~RM0.26
MR YEOH ENG HOW added 2150000.0 units announced on 18 May 2021 at ~RM0.23
MR YEOH ENG HOW added 500000.0 units announced on 20 Apr 2021 at ~RM0.22
MR YEOH ENG HOW added 318700.0 units announced on 01 Mar 2021 at ~RM0.22
MR YEOH ENG HOW added 480000.0 units announced on 05 Feb 2021 at ~RM0.195
MR YEOH ENG HOW added 500000.0 units announced on 14 Jan 2021 at ~RM0.195
MR YEOH ENG HOW added 500000.0 units announced on 11 Jan 2021 at ~RM0.2
MADAM CHUA LING LEE added 500000.0 units announced on 01 Dec 2020 at ~RM0.21
MR CHUA LING HONG added 500000.0 units announced on 01 Dec 2020 at ~RM0.21
DR CHUA KEE LAM added 500000.0 units announced on 01 Dec 2020 at ~RM0.21
MADAM CHUA LING LEE added 500000.0 units announced on 04 Nov 2020 at ~RM0.2
MR CHUA LING HONG added 500000.0 units announced on 04 Nov 2020 at ~RM0.2
DR CHUA KEE LAM added 500000.0 units announced on 04 Nov 2020 at ~RM0.2
MR YEOH ENG HOW added 880000.0 units announced on 03 Nov 2020 at ~RM0.2
MR YEOH ENG HOW added 476700.0 units announced on 30 Sep 2020 at ~RM0.2
MR YEOH ENG HOW added 500000.0 units announced on 15 Sep 2020 at ~RM0.2
DR CHUA KEE LAM added 300000.0 units announced on 07 Sep 2020 at ~RM0.225
MADAM CHUA LING LEE added 300000.0 units announced on 07 Sep 2020 at ~RM0.225
MR CHUA LING HONG added 300000.0 units announced on 07 Sep 2020 at ~RM0.225
DR CHUA KEE LAM added 1000000.0 units announced on 02 Sep 2020 at ~RM0.235
MR CHUA LING HONG added 1000000.0 units announced on 02 Sep 2020 at ~RM0.235
MADAM CHUA LING LEE added 1000000.0 units announced on 02 Sep 2020 at ~RM0.235
MR YEOH ENG HOW added 900000.0 units announced on 14 Aug 2020 at ~RM0.195
MR LOH FATT CHONG reduced 10000000.0 units announced on 11 Aug 2020 at ~RM0.23
MR LOH CHEN YOOK reduced 10000000.0 units announced on 11 Aug 2020 at ~RM0.23
MR YEOH ENG HOW reduced 3000000.0 units announced on 11 Aug 2020 at ~RM0.23
KARYON Summary
Market Cap: 80 M.
Market Cap Class: Shrimp
Number of Shares: 475 M.
Adjusted Float: 87.4%.
Stock highly correlated with
K1 (87%)
YGL (84%)
MYCRON (80%)
HEXRTL (79%)
Karyon Industries Berhad, an investment holding company, is engaged in the manufacture and trading of PVC, chemicals, and industrial products in Malaysia. It also offers oleochemical products, including foam boosters, concentrated detergent pastes, washing detergents, and shampoos. In addition, the company produces metal stearates and mixed-metal stabilizers. Karyon Industries is based in Johor, Malaysia.
Sectors: Industrial Products, Penny Stocks, Plastics, Chemicals, Industrial Products & Services
Share Registrar: ALDPRO CORPORATE SERVICES SDN BHD
Code: 0054
Website: http://www.karyongroup.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
KARYON Top Shareholdings
Updated on 30-Jun-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Teoh Guan Kok & Company Sdn Bhd | 6.62% | 5.35 |
| Chua Ling Hong | 6.53% | 5.27 |
| Chua Ling Lee | 4.17% | 3.37 |
| Madam Chua Ling Lee | 4.17% | 3.37 |
| Pueng Chin Thong @ Fang Chin Tong | 3.96% | 3.2 |
| OCBC Securities Pte. Ltd. | 3.66% | 2.96 |
| Chua Kee Lam | 3.53% | 2.85 |
| Dr Chua Kee Lam | 3.53% | 2.85 |
| Loh Chen Yook | 3.45% | 2.79 |
| Yeoh Chin Kiang | 3.03% | 2.45 |
| Yeoh Eng How | 3.03% | 2.45 |
| Central Equity Sdn Bhd | 3.0% | 2.42 |
| Chan Wai Ling | 2.94% | 2.37 |
| Yong Thian Fook | 2.85% | 2.3 |
| Ang Kheng Keong | 2.66% | 2.15 |
| Tan Yeow Pong | 2.02% | 1.63 |
| Teoh Kooi Kim | 1.09% | 0.88 |
| Madam Teoh Kooi Kim | 1.09% | 0.88 |
| Ramesh Kumar A/L Nadason | 0.85% | 0.69 |
| Teoh Soon Kuan | 0.8% | 0.65 |
| Asia Poly Ventures Sdn Bhd | 0.74% | 0.6 |
| Radiance Perfect International Sdn Bhd | 0.7% | 0.57 |
| Teoh Yee Ping | 0.7% | 0.57 |
| Lee Chak Soong | 0.63% | 0.51 |
| Lim Ai Poh | 0.63% | 0.51 |
| Ooi Ai Suan | 0.57% | 0.46 |
| Yeo Aik Suan | 0.53% | 0.43 |
| Ho Fook Seng @ Ho Pock Seng | 0.46% | 0.37 |
| Koay Cheng Hock | 0.44% | 0.36 |
| Foo Chwee Peng | 0.42% | 0.34 |