[DKLS] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 0.71%
YoY- -42.11%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 164,976 178,684 215,738 210,769 209,000 195,616 217,607 -16.86%
PBT 8,230 8,184 12,127 13,730 13,912 11,580 24,990 -52.34%
Tax -3,008 -2,492 -3,888 -3,913 -4,164 -3,404 -8,695 -50.75%
NP 5,222 5,692 8,239 9,817 9,748 8,176 16,295 -53.20%
-
NP to SH 5,222 5,692 8,239 9,817 9,748 8,176 16,295 -53.20%
-
Tax Rate 36.55% 30.45% 32.06% 28.50% 29.93% 29.40% 34.79% -
Total Cost 159,754 172,992 207,499 200,952 199,252 187,440 201,312 -14.29%
-
Net Worth 174,992 174,852 163,853 160,741 158,448 151,005 148,080 11.78%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,504 - - - - -
Div Payout % - - 42.54% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 174,992 174,852 163,853 160,741 158,448 151,005 148,080 11.78%
NOSH 92,588 93,006 87,622 86,420 86,113 83,428 81,362 9.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.17% 3.19% 3.82% 4.66% 4.66% 4.18% 7.49% -
ROE 2.98% 3.26% 5.03% 6.11% 6.15% 5.41% 11.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 178.18 192.12 246.21 243.89 242.70 234.47 267.45 -23.73%
EPS 5.64 6.12 9.41 11.36 11.32 9.80 20.03 -57.07%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.88 1.87 1.86 1.84 1.81 1.82 2.55%
Adjusted Per Share Value based on latest NOSH - 87,950
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 177.97 192.76 232.73 227.37 225.46 211.02 234.74 -16.86%
EPS 5.63 6.14 8.89 10.59 10.52 8.82 17.58 -53.22%
DPS 0.00 0.00 3.78 0.00 0.00 0.00 0.00 -
NAPS 1.8877 1.8862 1.7676 1.734 1.7093 1.629 1.5974 11.78%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.15 1.48 1.42 1.59 1.46 1.40 1.57 -
P/RPS 0.65 0.77 0.58 0.65 0.60 0.60 0.59 6.67%
P/EPS 20.39 24.18 15.10 14.00 12.90 14.29 7.84 89.22%
EY 4.90 4.14 6.62 7.14 7.75 7.00 12.76 -47.19%
DY 0.00 0.00 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.79 0.76 0.85 0.79 0.77 0.86 -20.48%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 24/05/04 25/02/04 18/11/03 25/08/03 13/05/03 25/02/03 -
Price 1.07 1.25 1.53 1.53 1.76 1.38 1.50 -
P/RPS 0.60 0.65 0.62 0.63 0.73 0.59 0.56 4.71%
P/EPS 18.97 20.42 16.27 13.47 15.55 14.08 7.49 85.91%
EY 5.27 4.90 6.15 7.42 6.43 7.10 13.35 -46.21%
DY 0.00 0.00 2.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.82 0.82 0.96 0.76 0.82 -21.54%

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