[DKLS] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 21.58%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 163,885 179,703 182,235 172,383 186,328 217,532 232,355 -5.64%
PBT 37,022 18,417 22,251 18,299 11,412 10,349 12,167 20.36%
Tax -6,844 -7,119 -6,225 -4,979 -4,731 -3,967 -6,006 2.19%
NP 30,178 11,298 16,026 13,320 6,681 6,382 6,161 30.30%
-
NP to SH 28,062 11,752 15,831 13,021 5,828 5,467 5,336 31.85%
-
Tax Rate 18.49% 38.65% 27.98% 27.21% 41.46% 38.33% 49.36% -
Total Cost 133,707 168,405 166,209 159,063 179,647 211,150 226,194 -8.38%
-
Net Worth 443,104 419,002 419,002 408,805 400,462 395,827 393,973 1.97%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 2,780 2,780 2,780 1,853 2,780 2,780 2,780 0.00%
Div Payout % 9.91% 23.66% 17.57% 14.24% 47.72% 50.87% 52.12% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 443,104 419,002 419,002 408,805 400,462 395,827 393,973 1.97%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 18.41% 6.29% 8.79% 7.73% 3.59% 2.93% 2.65% -
ROE 6.33% 2.80% 3.78% 3.19% 1.46% 1.38% 1.35% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 176.79 193.86 196.59 185.96 201.00 234.66 250.65 -5.64%
EPS 30.27 12.68 17.08 14.05 6.29 5.90 5.76 31.83%
DPS 3.00 3.00 3.00 2.00 3.00 3.00 3.00 0.00%
NAPS 4.78 4.52 4.52 4.41 4.32 4.27 4.25 1.97%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 176.79 193.86 196.59 185.96 201.00 234.66 250.65 -5.64%
EPS 30.27 12.68 17.08 14.05 6.29 5.90 5.76 31.83%
DPS 3.00 3.00 3.00 2.00 3.00 3.00 3.00 0.00%
NAPS 4.78 4.52 4.52 4.41 4.32 4.27 4.25 1.97%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.00 2.18 1.75 1.51 1.72 1.79 1.70 -
P/RPS 1.13 1.12 0.89 0.81 0.86 0.76 0.68 8.82%
P/EPS 6.61 17.20 10.25 10.75 27.36 30.35 29.53 -22.06%
EY 15.14 5.82 9.76 9.30 3.66 3.29 3.39 28.31%
DY 1.50 1.38 1.71 1.32 1.74 1.68 1.76 -2.62%
P/NAPS 0.42 0.48 0.39 0.34 0.40 0.42 0.40 0.81%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 24/02/22 23/03/21 28/02/20 26/02/19 28/02/18 -
Price 1.91 2.20 1.75 0.00 1.61 1.70 1.70 -
P/RPS 1.08 1.13 0.89 0.00 0.80 0.72 0.68 8.01%
P/EPS 6.31 17.35 10.25 0.00 25.61 28.83 29.53 -22.67%
EY 15.85 5.76 9.76 0.00 3.90 3.47 3.39 29.29%
DY 1.57 1.36 1.71 0.00 1.86 1.76 1.76 -1.88%
P/NAPS 0.40 0.49 0.39 0.00 0.37 0.40 0.40 0.00%

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