[DKLS] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 112.39%
YoY- 287.04%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 249,724 194,744 238,509 240,342 212,536 148,476 190,858 19.64%
PBT 24,364 18,768 43,712 56,172 30,562 16,384 13,652 47.18%
Tax -6,734 -4,660 -6,039 -6,881 -7,386 -4,204 -3,190 64.63%
NP 17,630 14,108 37,673 49,290 23,176 12,180 10,462 41.65%
-
NP to SH 17,700 14,116 37,747 49,334 23,228 12,260 14,316 15.21%
-
Tax Rate 27.64% 24.83% 13.82% 12.25% 24.17% 25.66% 23.37% -
Total Cost 232,094 180,636 200,836 191,052 189,360 136,296 180,396 18.31%
-
Net Worth 235,382 230,635 226,185 225,287 202,063 192,604 191,003 14.95%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,780 - - - 4,636 -
Div Payout % - - 7.37% - - - 32.38% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 235,382 230,635 226,185 225,287 202,063 192,604 191,003 14.95%
NOSH 92,670 92,624 92,698 92,711 92,689 92,598 92,720 -0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.06% 7.24% 15.80% 20.51% 10.90% 8.20% 5.48% -
ROE 7.52% 6.12% 16.69% 21.90% 11.50% 6.37% 7.50% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 269.48 210.25 257.29 259.24 229.30 160.34 205.84 19.69%
EPS 19.10 15.24 40.72 53.21 25.06 13.24 15.44 15.25%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 2.54 2.49 2.44 2.43 2.18 2.08 2.06 15.00%
Adjusted Per Share Value based on latest NOSH - 92,687
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 269.58 210.23 257.48 259.46 229.44 160.28 206.04 19.64%
EPS 19.11 15.24 40.75 53.26 25.08 13.24 15.45 15.24%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 2.541 2.4898 2.4417 2.432 2.1813 2.0792 2.0619 14.95%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.95 0.95 0.91 0.90 0.90 0.88 0.78 -
P/RPS 0.35 0.45 0.35 0.35 0.39 0.55 0.38 -5.33%
P/EPS 4.97 6.23 2.23 1.69 3.59 6.65 5.05 -1.05%
EY 20.11 16.04 44.75 59.13 27.84 15.05 19.79 1.07%
DY 0.00 0.00 3.30 0.00 0.00 0.00 6.41 -
P/NAPS 0.37 0.38 0.37 0.37 0.41 0.42 0.38 -1.76%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 25/05/09 25/02/09 25/11/08 21/08/08 23/05/08 27/02/08 -
Price 1.05 0.93 0.93 0.93 0.90 0.93 0.90 -
P/RPS 0.39 0.44 0.36 0.36 0.39 0.58 0.44 -7.73%
P/EPS 5.50 6.10 2.28 1.75 3.59 7.02 5.83 -3.81%
EY 18.19 16.39 43.78 57.22 27.84 14.24 17.16 3.96%
DY 0.00 0.00 3.23 0.00 0.00 0.00 5.56 -
P/NAPS 0.41 0.37 0.38 0.38 0.41 0.45 0.44 -4.60%

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