[DKLS] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 18.46%
YoY- 29.5%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 177,256 133,864 183,865 177,524 168,348 159,052 190,742 -4.77%
PBT 22,958 17,236 24,686 27,361 22,910 20,068 15,119 32.14%
Tax -8,468 -3,480 -7,142 -7,952 -6,924 -6,528 -6,130 24.06%
NP 14,490 13,756 17,544 19,409 15,986 13,540 8,989 37.51%
-
NP to SH 18,156 17,012 19,247 20,860 17,610 14,480 9,283 56.45%
-
Tax Rate 36.88% 20.19% 28.93% 29.06% 30.22% 32.53% 40.55% -
Total Cost 162,766 120,108 166,321 158,114 152,362 145,512 181,753 -7.09%
-
Net Worth 274,390 269,755 265,955 262,322 257,291 252,443 248,373 6.87%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 2,780 - - - 2,085 -
Div Payout % - - 14.45% - - - 22.46% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 274,390 269,755 265,955 262,322 257,291 252,443 248,373 6.87%
NOSH 92,699 92,699 92,690 92,683 92,684 92,820 92,676 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.17% 10.28% 9.54% 10.93% 9.50% 8.51% 4.71% -
ROE 6.62% 6.31% 7.24% 7.95% 6.84% 5.74% 3.74% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 191.22 144.41 198.37 191.54 181.64 171.35 205.81 -4.78%
EPS 19.58 18.36 20.76 22.51 19.00 15.60 10.01 56.46%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.25 -
NAPS 2.96 2.91 2.8693 2.8303 2.776 2.7197 2.68 6.85%
Adjusted Per Share Value based on latest NOSH - 92,682
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 191.22 144.41 198.34 191.50 181.61 171.58 205.76 -4.77%
EPS 19.58 18.36 20.76 22.50 19.00 15.62 10.01 56.46%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.25 -
NAPS 2.96 2.91 2.869 2.8298 2.7755 2.7232 2.6793 6.87%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.13 1.06 1.04 1.00 1.06 1.07 1.12 -
P/RPS 0.59 0.73 0.52 0.52 0.58 0.62 0.54 6.08%
P/EPS 5.77 5.78 5.01 4.44 5.58 6.86 11.18 -35.68%
EY 17.33 17.31 19.97 22.51 17.92 14.58 8.94 55.53%
DY 0.00 0.00 2.88 0.00 0.00 0.00 2.01 -
P/NAPS 0.38 0.36 0.36 0.35 0.38 0.39 0.42 -6.46%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 21/05/12 27/02/12 10/11/11 19/08/11 23/05/11 25/02/11 -
Price 1.11 1.07 1.06 1.01 1.00 1.09 1.03 -
P/RPS 0.58 0.74 0.53 0.53 0.55 0.64 0.50 10.41%
P/EPS 5.67 5.83 5.10 4.49 5.26 6.99 10.28 -32.76%
EY 17.64 17.15 19.59 22.28 19.00 14.31 9.72 48.83%
DY 0.00 0.00 2.83 0.00 0.00 0.00 2.18 -
P/NAPS 0.38 0.37 0.37 0.36 0.36 0.40 0.38 0.00%

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