[DKLS] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
23-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -12.04%
YoY- 123.42%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 170,974 182,660 189,088 172,383 137,408 102,912 98,328 44.55%
PBT 21,305 23,588 22,636 18,299 19,766 9,402 836 764.29%
Tax -4,949 -4,636 -4,800 -4,979 -4,660 -1,720 312 -
NP 16,356 18,952 17,836 13,320 15,106 7,682 1,148 486.75%
-
NP to SH 16,044 18,502 17,520 13,021 14,804 7,410 1,272 441.02%
-
Tax Rate 23.23% 19.65% 21.21% 27.21% 23.58% 18.29% -37.32% -
Total Cost 154,618 163,708 171,252 159,063 122,301 95,230 97,180 36.24%
-
Net Worth 418,075 418,075 413,440 408,805 407,878 405,097 402,316 2.59%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 1,853 - - - -
Div Payout % - - - 14.24% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 418,075 418,075 413,440 408,805 407,878 405,097 402,316 2.59%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 9.57% 10.38% 9.43% 7.73% 10.99% 7.46% 1.17% -
ROE 3.84% 4.43% 4.24% 3.19% 3.63% 1.83% 0.32% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 184.44 197.05 203.98 185.96 148.23 111.02 106.07 44.55%
EPS 17.31 19.96 18.92 14.05 15.97 8.00 1.36 444.29%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 4.51 4.51 4.46 4.41 4.40 4.37 4.34 2.59%
Adjusted Per Share Value based on latest NOSH - 92,699
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 184.57 197.19 204.13 186.09 148.34 111.10 106.15 44.54%
EPS 17.32 19.97 18.91 14.06 15.98 8.00 1.37 441.85%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 4.5132 4.5132 4.4632 4.4132 4.4032 4.3731 4.3431 2.59%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.72 1.68 1.55 1.51 1.44 1.48 1.55 -
P/RPS 0.93 0.85 0.76 0.81 0.97 1.33 1.46 -25.94%
P/EPS 9.94 8.42 8.20 10.75 9.02 18.51 112.96 -80.18%
EY 10.06 11.88 12.19 9.30 11.09 5.40 0.89 402.91%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.35 0.34 0.33 0.34 0.36 3.66%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 24/08/21 27/05/21 23/03/21 23/11/20 24/08/20 29/05/20 -
Price 1.75 1.78 0.00 0.00 1.51 1.36 1.45 -
P/RPS 0.95 0.90 0.00 0.00 1.02 1.23 1.37 -21.63%
P/EPS 10.11 8.92 0.00 0.00 9.46 17.01 105.67 -79.05%
EY 9.89 11.21 0.00 0.00 10.58 5.88 0.95 376.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.00 0.00 0.34 0.31 0.33 11.76%

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