[DKLS] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 8.69%
YoY- 347.72%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 175,069 182,235 197,558 212,255 195,072 172,382 146,875 12.43%
PBT 18,373 22,250 19,452 25,392 23,749 18,299 8,054 73.37%
Tax -6,208 -6,224 -5,195 -6,438 -6,257 -4,979 -3,772 39.43%
NP 12,165 16,026 14,257 18,954 17,492 13,320 4,282 100.71%
-
NP to SH 11,852 15,831 13,950 18,567 17,083 13,021 3,783 114.25%
-
Tax Rate 33.79% 27.97% 26.71% 25.35% 26.35% 27.21% 46.83% -
Total Cost 162,904 166,209 183,301 193,301 177,580 159,062 142,593 9.29%
-
Net Worth 418,075 419,002 418,075 418,075 413,440 408,805 407,878 1.66%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 2,780 2,780 1,853 1,853 1,853 1,853 2,780 0.00%
Div Payout % 23.46% 17.57% 13.29% 9.99% 10.85% 14.24% 73.51% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 418,075 419,002 418,075 418,075 413,440 408,805 407,878 1.66%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.95% 8.79% 7.22% 8.93% 8.97% 7.73% 2.92% -
ROE 2.83% 3.78% 3.34% 4.44% 4.13% 3.19% 0.93% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 188.86 196.59 213.12 228.97 210.43 185.96 158.44 12.43%
EPS 12.79 17.08 15.05 20.03 18.43 14.05 4.08 114.34%
DPS 3.00 3.00 2.00 2.00 2.00 2.00 3.00 0.00%
NAPS 4.51 4.52 4.51 4.51 4.46 4.41 4.40 1.66%
Adjusted Per Share Value based on latest NOSH - 92,699
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 188.86 196.59 213.12 228.97 210.43 185.96 158.44 12.43%
EPS 12.79 17.08 15.05 20.03 18.43 14.05 4.08 114.34%
DPS 3.00 3.00 2.00 2.00 2.00 2.00 3.00 0.00%
NAPS 4.51 4.52 4.51 4.51 4.46 4.41 4.40 1.66%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.85 1.75 1.72 1.68 1.55 1.51 1.44 -
P/RPS 0.98 0.89 0.81 0.73 0.74 0.81 0.91 5.06%
P/EPS 14.47 10.25 11.43 8.39 8.41 10.75 35.29 -44.83%
EY 6.91 9.76 8.75 11.92 11.89 9.30 2.83 81.42%
DY 1.62 1.71 1.16 1.19 1.29 1.32 2.08 -15.36%
P/NAPS 0.41 0.39 0.38 0.37 0.35 0.34 0.33 15.58%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 24/02/22 23/11/21 24/08/21 27/05/21 23/03/21 23/11/20 -
Price 1.85 1.75 1.75 1.78 1.60 0.00 1.51 -
P/RPS 0.98 0.89 0.82 0.78 0.76 0.00 0.95 2.09%
P/EPS 14.47 10.25 11.63 8.89 8.68 0.00 37.00 -46.55%
EY 6.91 9.76 8.60 11.25 11.52 0.00 2.70 87.20%
DY 1.62 1.71 1.14 1.12 1.25 0.00 1.99 -12.82%
P/NAPS 0.41 0.39 0.39 0.39 0.36 0.00 0.34 13.30%

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