KARYON | KARYON INDUSTRIES BERHAD

6
0.175 (2.94%)

T-O (am): 0.000 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

KARYON | KARYON INDUSTRIES BERHAD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
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%

Historical Dividends

Financial Ratios

EPS 1.27 sen
Trailing PE (Sector Median: 16.0) 13.7
PEG 0.14
Altman Z 2.7
Beaver -0.07
Current Ratio 6.02
Debt-Equity (DE) Ratio 0.21
FCF Yield -5.83 %
Revenue QoQ -4.25 %
Revenue YoY -1.94%
Profit QoQ -7.65 %
Profit YoY 129.79 %
Profit Margin (Sector Median: 2.2) 3.75 %
ROE (ROIC: 4.89) 5.07 %
Dividend Per Share (DPS) 0.35 sen
Dividend Yield (DY) 2.0 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 16.0)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 2.2)
ROE (ROIC: 4.63)
Altman Z

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) 0.25
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

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

Summary


Market Cap: 83 M.

Number of Shares: 475 M.

Adjusted Float: 87.4%.

Stock highly correlated with

WILLOW (72%)

BONIA (71%)

MFLOUR (69%)

ALCOM (68%)

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

Top Shareholdings

Updated on 30-Jun-2023

Shareholder % Value (M)
Chua Ling Hong 11.98% 9.96
Teoh Guan Kok & Company Sdn Bhd 6.62% 5.5
Chua Ling Lee 4.17% 3.47
Madam Chua Ling Lee 4.17% 3.47
Pueng Chin Thong @ Fang Chin Tong 3.96% 3.29
OCBC Securities Pte. Ltd. 3.66% 3.04
Chua Kee Lam 3.53% 2.93
Dr Chua Kee Lam 3.53% 2.93
Loh Chen Yook 3.45% 2.87
Yeoh Chin Kiang 3.03% 2.52
Central Equity Sdn Bhd 3.0% 2.49
Chan Wai Ling 2.94% 2.44
Yong Thian Fook 2.85% 2.37
Ang Kheng Keong 2.66% 2.21
Tan Yeow Pong 2.02% 1.68
Teoh Kooi Kim 1.09% 0.91
Madam Teoh Kooi Kim 1.09% 0.91
Ramesh Kumar A/L Nadason 0.85% 0.71
Teoh Soon Kuan 0.8% 0.67
Asia Poly Ventures Sdn Bhd 0.74% 0.62
Radiance Perfect International Sdn Bhd 0.7% 0.58
Teoh Yee Ping 0.7% 0.58
Lee Chak Soong 0.63% 0.52
Lim Ai Poh 0.63% 0.52
Ooi Ai Suan 0.57% 0.47
Yeo Aik Suan 0.53% 0.44
Ho Fook Seng @ Ho Pock Seng 0.46% 0.38
Koay Cheng Hock 0.44% 0.37
Foo Chwee Peng 0.42% 0.35
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.