[DKLS] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.94%
YoY- -54.81%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 199,242 212,388 276,189 291,269 249,724 194,744 238,509 -11.33%
PBT 12,526 9,632 23,356 30,612 24,364 18,768 43,712 -56.63%
Tax -3,978 -4,532 -7,872 -8,410 -6,734 -4,660 -6,039 -24.35%
NP 8,548 5,100 15,484 22,201 17,630 14,108 37,673 -62.89%
-
NP to SH 11,414 6,656 15,712 22,292 17,700 14,116 37,747 -55.04%
-
Tax Rate 31.76% 47.05% 33.70% 27.47% 27.64% 24.83% 13.82% -
Total Cost 190,694 207,288 260,705 269,068 232,094 180,636 200,836 -3.40%
-
Net Worth 245,039 241,698 240,317 240,961 235,382 230,635 226,185 5.49%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 2,780 - - - 2,780 -
Div Payout % - - 17.70% - - - 7.37% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 245,039 241,698 240,317 240,961 235,382 230,635 226,185 5.49%
NOSH 92,646 92,960 92,686 92,677 92,670 92,624 92,698 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.29% 2.40% 5.61% 7.62% 7.06% 7.24% 15.80% -
ROE 4.66% 2.75% 6.54% 9.25% 7.52% 6.12% 16.69% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 215.06 228.47 297.98 314.28 269.48 210.25 257.29 -11.29%
EPS 12.32 7.16 16.95 24.05 19.10 15.24 40.72 -55.03%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.6449 2.60 2.5928 2.60 2.54 2.49 2.44 5.53%
Adjusted Per Share Value based on latest NOSH - 92,685
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 214.93 229.11 297.94 314.21 269.39 210.08 257.29 -11.33%
EPS 12.31 7.18 16.95 24.05 19.09 15.23 40.72 -55.05%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.6434 2.6073 2.5924 2.5994 2.5392 2.488 2.44 5.49%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.01 1.15 1.37 1.14 0.95 0.95 0.91 -
P/RPS 0.47 0.50 0.46 0.36 0.35 0.45 0.35 21.78%
P/EPS 8.20 16.06 8.08 4.74 4.97 6.23 2.23 138.80%
EY 12.20 6.23 12.37 21.10 20.11 16.04 44.75 -58.05%
DY 0.00 0.00 2.19 0.00 0.00 0.00 3.30 -
P/NAPS 0.38 0.44 0.53 0.44 0.37 0.38 0.37 1.79%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 24/05/10 24/02/10 28/10/09 24/08/09 25/05/09 25/02/09 -
Price 1.40 1.03 1.10 1.19 1.05 0.93 0.93 -
P/RPS 0.65 0.45 0.37 0.38 0.39 0.44 0.36 48.43%
P/EPS 11.36 14.39 6.49 4.95 5.50 6.10 2.28 192.57%
EY 8.80 6.95 15.41 20.21 18.19 16.39 43.78 -65.78%
DY 0.00 0.00 2.73 0.00 0.00 0.00 3.23 -
P/NAPS 0.53 0.40 0.42 0.46 0.41 0.37 0.38 24.90%

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