[DYNAFNT] QoQ Cumulative Quarter Result on 31-Dec-2021 [#1]

Stock
[DYNAFNT] DYNAFRONT HOLDINGS BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 252.84%
YoY- 325.31%
Quarter Report
Latest QR
Upcoming QR
DYNAFNT's Result
DYNAFNT's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 12,114 5,899 11,011 5,952 9,232 3,904 9,620 7.98%
PBT 3,707 2,011 3,023 2,464 1,109 690 1,796 27.32%
Tax -867 -300 -859 -420 -528 -217 -523 18.35%
NP 2,840 1,711 2,164 2,044 581 473 1,273 30.66%
-
NP to SH 2,837 1,616 2,173 2,050 581 482 1,273 30.62%
-
Tax Rate 23.39% 14.92% 28.42% 17.05% 47.61% 31.45% 29.12% -
Total Cost 9,274 4,188 8,847 3,908 8,651 3,431 8,347 3.57%
-
Net Worth 20,519 19,440 12,748 10,080 6,000 0 10,911 23.43%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div 1,943 1,943 - - - - - -
Div Payout % 68.52% 120.30% - - - - - -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 20,519 19,440 12,748 10,080 6,000 0 10,911 23.43%
NOSH 108,000 108,000 108,000 72,000 60,000 60,249 60,619 21.22%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 23.44% 29.00% 19.65% 34.34% 6.29% 12.12% 13.23% -
ROE 13.83% 8.31% 17.04% 20.34% 9.68% 0.00% 11.67% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 11.22 5.46 15.55 8.27 15.39 6.48 15.87 -10.91%
EPS 2.63 1.50 2.54 2.80 1.00 0.80 2.10 7.79%
DPS 1.80 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.14 0.10 0.00 0.18 1.81%
Adjusted Per Share Value based on latest NOSH - 72,000
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 11.22 5.46 10.20 5.51 8.55 3.61 8.91 7.98%
EPS 2.63 1.50 2.01 1.90 0.54 0.45 1.18 30.62%
DPS 1.80 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.118 0.0933 0.0556 0.00 0.101 23.44%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 - - - -
Price 0.80 0.50 0.47 0.27 0.00 0.00 0.00 -
P/RPS 7.13 9.15 3.02 3.27 0.00 0.00 0.00 -
P/EPS 30.45 33.42 15.32 9.48 0.00 0.00 0.00 -
EY 3.28 2.99 6.53 10.55 0.00 0.00 0.00 -
DY 2.25 3.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.21 2.78 2.61 1.93 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 22/08/23 21/02/23 23/08/22 23/02/22 30/08/21 - - -
Price 0.90 0.54 0.47 0.27 0.26 0.00 0.00 -
P/RPS 8.02 9.89 3.02 3.27 1.69 0.00 0.00 -
P/EPS 34.26 36.09 15.32 9.48 26.85 0.00 0.00 -
EY 2.92 2.77 6.53 10.55 3.72 0.00 0.00 -
DY 2.00 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.74 3.00 2.61 1.93 2.60 0.00 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