[DYNAFNT] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[DYNAFNT] DYNAFRONT HOLDINGS BERHAD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 75.56%
YoY- 30.56%
Quarter Report
Latest QR
Upcoming QR
DYNAFNT's Result
DYNAFNT's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Revenue 12,424 5,913 12,114 5,899 11,011 5,952 9,232 10.39%
PBT 2,628 1,392 3,707 2,011 3,023 2,464 1,109 33.28%
Tax -821 -378 -867 -300 -859 -420 -528 15.83%
NP 1,807 1,014 2,840 1,711 2,164 2,044 581 45.91%
-
NP to SH 1,807 1,014 2,837 1,616 2,173 2,050 581 45.91%
-
Tax Rate 31.24% 27.16% 23.39% 14.92% 28.42% 17.05% 47.61% -
Total Cost 10,617 4,899 9,274 4,188 8,847 3,908 8,651 7.05%
-
Net Worth 21,600 20,519 20,519 19,440 12,748 10,080 6,000 53.20%
Dividend
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Div 1,403 648 1,943 1,943 - - - -
Div Payout % 77.70% 63.91% 68.52% 120.30% - - - -
Equity
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Net Worth 21,600 20,519 20,519 19,440 12,748 10,080 6,000 53.20%
NOSH 108,000 108,000 108,000 108,000 108,000 72,000 60,000 21.62%
Ratio Analysis
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
NP Margin 14.54% 17.15% 23.44% 29.00% 19.65% 34.34% 6.29% -
ROE 8.37% 4.94% 13.83% 8.31% 17.04% 20.34% 9.68% -
Per Share
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 11.50 5.48 11.22 5.46 15.55 8.27 15.39 -9.24%
EPS 1.67 0.90 2.63 1.50 2.54 2.80 1.00 18.62%
DPS 1.30 0.60 1.80 1.80 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.18 0.18 0.14 0.10 25.96%
Adjusted Per Share Value based on latest NOSH - 108,000
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 11.50 5.48 11.22 5.46 10.20 5.51 8.55 10.37%
EPS 1.67 0.90 2.63 1.50 2.01 1.90 0.54 45.64%
DPS 1.30 0.60 1.80 1.80 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.18 0.118 0.0933 0.0556 53.16%
Price Multiplier on Financial Quarter End Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/06/24 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 - -
Price 0.95 0.89 0.80 0.50 0.47 0.27 0.00 -
P/RPS 8.26 16.26 7.13 9.15 3.02 3.27 0.00 -
P/EPS 56.78 94.79 30.45 33.42 15.32 9.48 0.00 -
EY 1.76 1.05 3.28 2.99 6.53 10.55 0.00 -
DY 1.37 0.67 2.25 3.60 0.00 0.00 0.00 -
P/NAPS 4.75 4.68 4.21 2.78 2.61 1.93 0.00 -
Price Multiplier on Announcement Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 20/08/24 20/02/24 22/08/23 21/02/23 23/08/22 23/02/22 30/08/21 -
Price 1.00 0.90 0.90 0.54 0.47 0.27 0.26 -
P/RPS 8.69 16.44 8.02 9.89 3.02 3.27 1.69 72.51%
P/EPS 59.77 95.86 34.26 36.09 15.32 9.48 26.85 30.53%
EY 1.67 1.04 2.92 2.77 6.53 10.55 3.72 -23.41%
DY 1.30 0.67 2.00 3.33 0.00 0.00 0.00 -
P/NAPS 5.00 4.74 4.74 3.00 2.61 1.93 2.60 24.33%

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