[DKLS] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 20.62%
YoY- -35.84%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 121,536 108,124 140,553 149,089 164,976 178,684 215,738 -31.81%
PBT 4,250 4,376 7,508 8,012 8,230 8,184 12,127 -50.32%
Tax -1,076 -1,984 -2,704 -1,713 -3,008 -2,492 -3,888 -57.56%
NP 3,174 2,392 4,804 6,298 5,222 5,692 8,239 -47.08%
-
NP to SH 3,176 2,392 4,804 6,298 5,222 5,692 8,239 -47.06%
-
Tax Rate 25.32% 45.34% 36.01% 21.38% 36.55% 30.45% 32.06% -
Total Cost 118,362 105,732 135,749 142,790 159,754 172,992 207,499 -31.24%
-
Net Worth 177,373 177,531 175,281 175,065 174,992 174,852 163,853 5.43%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 2,782 - - - 3,504 -
Div Payout % - - 57.92% - - - 42.54% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 177,373 177,531 175,281 175,065 174,992 174,852 163,853 5.43%
NOSH 92,865 93,437 92,741 92,627 92,588 93,006 87,622 3.95%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.61% 2.21% 3.42% 4.22% 3.17% 3.19% 3.82% -
ROE 1.79% 1.35% 2.74% 3.60% 2.98% 3.26% 5.03% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 130.87 115.72 151.55 160.96 178.18 192.12 246.21 -34.40%
EPS 3.42 2.56 5.18 6.80 5.64 6.12 9.41 -49.10%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.00 -
NAPS 1.91 1.90 1.89 1.89 1.89 1.88 1.87 1.42%
Adjusted Per Share Value based on latest NOSH - 92,675
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 131.11 116.64 151.62 160.83 177.97 192.76 232.73 -31.81%
EPS 3.43 2.58 5.18 6.79 5.63 6.14 8.89 -47.03%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.78 -
NAPS 1.9134 1.9151 1.8909 1.8885 1.8877 1.8862 1.7676 5.43%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.74 0.79 1.00 1.09 1.15 1.48 1.42 -
P/RPS 0.57 0.68 0.66 0.68 0.65 0.77 0.58 -1.15%
P/EPS 21.64 30.86 19.31 16.03 20.39 24.18 15.10 27.13%
EY 4.62 3.24 5.18 6.24 4.90 4.14 6.62 -21.33%
DY 0.00 0.00 3.00 0.00 0.00 0.00 2.82 -
P/NAPS 0.39 0.42 0.53 0.58 0.61 0.79 0.76 -35.92%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 20/05/05 25/02/05 23/11/04 23/08/04 24/05/04 25/02/04 -
Price 0.71 0.67 0.90 1.04 1.07 1.25 1.53 -
P/RPS 0.54 0.58 0.59 0.65 0.60 0.65 0.62 -8.80%
P/EPS 20.76 26.17 17.37 15.29 18.97 20.42 16.27 17.65%
EY 4.82 3.82 5.76 6.54 5.27 4.90 6.15 -15.00%
DY 0.00 0.00 3.33 0.00 0.00 0.00 2.61 -
P/NAPS 0.37 0.35 0.48 0.55 0.57 0.66 0.82 -41.19%

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