[DKLS] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 25.39%
YoY- -23.8%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 212,388 276,189 291,269 249,724 194,744 238,509 240,342 -7.91%
PBT 9,632 23,356 30,612 24,364 18,768 43,712 56,172 -69.16%
Tax -4,532 -7,872 -8,410 -6,734 -4,660 -6,039 -6,881 -24.31%
NP 5,100 15,484 22,201 17,630 14,108 37,673 49,290 -77.99%
-
NP to SH 6,656 15,712 22,292 17,700 14,116 37,747 49,334 -73.72%
-
Tax Rate 47.05% 33.70% 27.47% 27.64% 24.83% 13.82% 12.25% -
Total Cost 207,288 260,705 269,068 232,094 180,636 200,836 191,052 5.59%
-
Net Worth 241,698 240,317 240,961 235,382 230,635 226,185 225,287 4.80%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 2,780 - - - 2,780 - -
Div Payout % - 17.70% - - - 7.37% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 241,698 240,317 240,961 235,382 230,635 226,185 225,287 4.80%
NOSH 92,960 92,686 92,677 92,670 92,624 92,698 92,711 0.17%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.40% 5.61% 7.62% 7.06% 7.24% 15.80% 20.51% -
ROE 2.75% 6.54% 9.25% 7.52% 6.12% 16.69% 21.90% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 228.47 297.98 314.28 269.48 210.25 257.29 259.24 -8.08%
EPS 7.16 16.95 24.05 19.10 15.24 40.72 53.21 -73.77%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.60 2.5928 2.60 2.54 2.49 2.44 2.43 4.61%
Adjusted Per Share Value based on latest NOSH - 92,717
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 229.28 298.15 314.43 269.58 210.23 257.48 259.46 -7.92%
EPS 7.19 16.96 24.06 19.11 15.24 40.75 53.26 -73.71%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.6092 2.5943 2.6012 2.541 2.4898 2.4417 2.432 4.80%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.15 1.37 1.14 0.95 0.95 0.91 0.90 -
P/RPS 0.50 0.46 0.36 0.35 0.45 0.35 0.35 26.87%
P/EPS 16.06 8.08 4.74 4.97 6.23 2.23 1.69 349.26%
EY 6.23 12.37 21.10 20.11 16.04 44.75 59.13 -77.72%
DY 0.00 2.19 0.00 0.00 0.00 3.30 0.00 -
P/NAPS 0.44 0.53 0.44 0.37 0.38 0.37 0.37 12.25%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 24/02/10 28/10/09 24/08/09 25/05/09 25/02/09 25/11/08 -
Price 1.03 1.10 1.19 1.05 0.93 0.93 0.93 -
P/RPS 0.45 0.37 0.38 0.39 0.44 0.36 0.36 16.05%
P/EPS 14.39 6.49 4.95 5.50 6.10 2.28 1.75 307.91%
EY 6.95 15.41 20.21 18.19 16.39 43.78 57.22 -75.50%
DY 0.00 2.73 0.00 0.00 0.00 3.23 0.00 -
P/NAPS 0.40 0.42 0.46 0.41 0.37 0.38 0.38 3.48%

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