[DKLS] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -66.36%
YoY- 1277.36%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 182,235 128,231 91,330 47,272 172,383 103,056 51,456 131.80%
PBT 22,251 15,979 11,794 5,659 18,299 14,825 4,701 181.11%
Tax -6,225 -3,712 -2,318 -1,200 -4,979 -3,495 -860 272.84%
NP 16,026 12,267 9,476 4,459 13,320 11,330 3,841 158.49%
-
NP to SH 15,831 12,033 9,251 4,380 13,021 11,103 3,705 162.62%
-
Tax Rate 27.98% 23.23% 19.65% 21.21% 27.21% 23.58% 18.29% -
Total Cost 166,209 115,964 81,854 42,813 159,063 91,726 47,615 129.58%
-
Net Worth 419,002 418,075 418,075 413,440 408,805 407,878 405,097 2.26%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 2,780 - - - 1,853 - - -
Div Payout % 17.57% - - - 14.24% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 419,002 418,075 418,075 413,440 408,805 407,878 405,097 2.26%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.79% 9.57% 10.38% 9.43% 7.73% 10.99% 7.46% -
ROE 3.78% 2.88% 2.21% 1.06% 3.19% 2.72% 0.91% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 196.59 138.33 98.52 50.99 185.96 111.17 55.51 131.80%
EPS 17.08 12.98 9.98 4.73 14.05 11.98 4.00 162.50%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 4.52 4.51 4.51 4.46 4.41 4.40 4.37 2.26%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 196.73 138.43 98.59 51.03 186.09 111.25 55.55 131.80%
EPS 17.09 12.99 9.99 4.73 14.06 11.99 4.00 162.60%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 4.5232 4.5132 4.5132 4.4632 4.4132 4.4032 4.3731 2.26%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.75 1.72 1.68 1.55 1.51 1.44 1.48 -
P/RPS 0.89 1.24 1.71 3.04 0.81 1.30 2.67 -51.82%
P/EPS 10.25 13.25 16.83 32.80 10.75 12.02 37.03 -57.42%
EY 9.76 7.55 5.94 3.05 9.30 8.32 2.70 134.98%
DY 1.71 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.39 0.38 0.37 0.35 0.34 0.33 0.34 9.55%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 23/11/21 24/08/21 27/05/21 23/03/21 23/11/20 24/08/20 -
Price 1.75 1.75 1.78 0.00 0.00 1.51 1.36 -
P/RPS 0.89 1.27 1.81 0.00 0.00 1.36 2.45 -48.99%
P/EPS 10.25 13.48 17.84 0.00 0.00 12.61 34.03 -54.96%
EY 9.76 7.42 5.61 0.00 0.00 7.93 2.94 122.05%
DY 1.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.39 0.00 0.00 0.34 0.31 16.48%

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