[DKLS] QoQ Cumulative 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- 17.27%
YoY- 123.42%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 128,231 91,330 47,272 172,383 103,056 51,456 24,582 200.47%
PBT 15,979 11,794 5,659 18,299 14,825 4,701 209 1696.62%
Tax -3,712 -2,318 -1,200 -4,979 -3,495 -860 78 -
NP 12,267 9,476 4,459 13,320 11,330 3,841 287 1119.67%
-
NP to SH 12,033 9,251 4,380 13,021 11,103 3,705 318 1024.61%
-
Tax Rate 23.23% 19.65% 21.21% 27.21% 23.58% 18.29% -37.32% -
Total Cost 115,964 81,854 42,813 159,063 91,726 47,615 24,295 183.22%
-
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 2.88% 2.21% 1.06% 3.19% 2.72% 0.91% 0.08% -
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 138.33 98.52 50.99 185.96 111.17 55.51 26.52 200.46%
EPS 12.98 9.98 4.73 14.05 11.98 4.00 0.34 1031.27%
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 138.43 98.59 51.03 186.09 111.25 55.55 26.54 200.45%
EPS 12.99 9.99 4.73 14.06 11.99 4.00 0.34 1031.85%
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 1.24 1.71 3.04 0.81 1.30 2.67 5.85 -64.41%
P/EPS 13.25 16.83 32.80 10.75 12.02 37.03 451.84 -90.47%
EY 7.55 5.94 3.05 9.30 8.32 2.70 0.22 953.77%
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 1.27 1.81 0.00 0.00 1.36 2.45 5.47 -62.19%
P/EPS 13.48 17.84 0.00 0.00 12.61 34.03 422.69 -89.92%
EY 7.42 5.61 0.00 0.00 7.93 2.94 0.24 883.00%
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