[DKLS] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 99.78%
YoY- -15.55%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 150,801 174,920 170,974 137,408 190,010 210,617 210,006 -5.36%
PBT 28,133 22,129 21,305 19,766 24,244 15,213 13,054 13.64%
Tax -6,136 -6,896 -4,949 -4,660 -5,938 -3,012 -3,020 12.53%
NP 21,997 15,233 16,356 15,106 18,305 12,201 10,034 13.96%
-
NP to SH 21,294 14,430 16,044 14,804 17,530 11,365 9,125 15.16%
-
Tax Rate 21.81% 31.16% 23.23% 23.58% 24.49% 19.80% 23.13% -
Total Cost 128,804 159,686 154,618 122,301 171,705 198,416 199,972 -7.06%
-
Net Worth 431,053 420,856 418,075 407,878 408,805 399,535 397,681 1.35%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 431,053 420,856 418,075 407,878 408,805 399,535 397,681 1.35%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 14.59% 8.71% 9.57% 10.99% 9.63% 5.79% 4.78% -
ROE 4.94% 3.43% 3.84% 3.63% 4.29% 2.84% 2.29% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 162.68 188.70 184.44 148.23 204.97 227.20 226.55 -5.36%
EPS 22.97 15.57 17.31 15.97 18.91 12.27 9.84 15.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.65 4.54 4.51 4.40 4.41 4.31 4.29 1.35%
Adjusted Per Share Value based on latest NOSH - 92,699
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 162.79 188.83 184.57 148.34 205.12 227.37 226.71 -5.36%
EPS 22.99 15.58 17.32 15.98 18.92 12.27 9.85 15.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6533 4.5433 4.5132 4.4032 4.4132 4.3131 4.2931 1.35%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.11 2.20 1.72 1.44 1.70 1.83 1.80 -
P/RPS 1.30 1.17 0.93 0.97 0.83 0.81 0.79 8.65%
P/EPS 9.19 14.13 9.94 9.02 8.99 14.93 18.29 -10.83%
EY 10.89 7.08 10.06 11.09 11.12 6.70 5.47 12.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.38 0.33 0.39 0.42 0.42 1.15%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 21/11/22 23/11/21 23/11/20 25/11/19 27/11/18 23/11/17 -
Price 2.05 2.19 1.75 1.51 1.68 1.80 1.72 -
P/RPS 1.26 1.16 0.95 1.02 0.82 0.79 0.76 8.78%
P/EPS 8.92 14.07 10.11 9.46 8.88 14.68 17.47 -10.59%
EY 11.21 7.11 9.89 10.58 11.26 6.81 5.72 11.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.39 0.34 0.38 0.42 0.40 1.60%

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