[DKLS] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
12-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.42%
YoY- -6.51%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 246,542 230,880 213,813 191,069 177,256 133,864 183,865 21.62%
PBT 23,124 18,684 24,320 23,010 22,958 17,236 24,686 -4.26%
Tax -8,536 -5,184 -8,083 -7,633 -8,468 -3,480 -7,142 12.63%
NP 14,588 13,500 16,237 15,377 14,490 13,756 17,544 -11.58%
-
NP to SH 18,302 14,124 20,304 19,502 18,156 17,012 19,247 -3.30%
-
Tax Rate 36.91% 27.75% 33.24% 33.17% 36.88% 20.19% 28.93% -
Total Cost 231,954 217,380 197,576 175,692 162,766 120,108 166,321 24.85%
-
Net Worth 292,930 286,441 282,835 277,171 274,390 269,755 265,955 6.65%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,780 - - - 2,780 -
Div Payout % - - 13.70% - - - 14.45% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 292,930 286,441 282,835 277,171 274,390 269,755 265,955 6.65%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,690 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.92% 5.85% 7.59% 8.05% 8.17% 10.28% 9.54% -
ROE 6.25% 4.93% 7.18% 7.04% 6.62% 6.31% 7.24% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 265.96 249.06 230.65 206.12 191.22 144.41 198.37 21.61%
EPS 19.74 15.24 21.90 21.04 19.58 18.36 20.76 -3.30%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.16 3.09 3.0511 2.99 2.96 2.91 2.8693 6.65%
Adjusted Per Share Value based on latest NOSH - 92,699
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 266.15 249.24 230.82 206.26 191.35 144.51 198.49 21.61%
EPS 19.76 15.25 21.92 21.05 19.60 18.36 20.78 -3.30%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.1623 3.0922 3.0533 2.9921 2.9621 2.9121 2.8711 6.65%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.24 1.14 1.10 1.10 1.13 1.06 1.04 -
P/RPS 0.47 0.46 0.48 0.53 0.59 0.73 0.52 -6.52%
P/EPS 6.28 7.48 5.02 5.23 5.77 5.78 5.01 16.27%
EY 15.92 13.37 19.91 19.13 17.33 17.31 19.97 -14.03%
DY 0.00 0.00 2.73 0.00 0.00 0.00 2.88 -
P/NAPS 0.39 0.37 0.36 0.37 0.38 0.36 0.36 5.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 22/05/13 25/02/13 12/11/12 15/08/12 21/05/12 27/02/12 -
Price 1.27 1.29 1.13 1.10 1.11 1.07 1.06 -
P/RPS 0.48 0.52 0.49 0.53 0.58 0.74 0.53 -6.39%
P/EPS 6.43 8.47 5.16 5.23 5.67 5.83 5.10 16.72%
EY 15.55 11.81 19.38 19.13 17.64 17.15 19.59 -14.28%
DY 0.00 0.00 2.65 0.00 0.00 0.00 2.83 -
P/NAPS 0.40 0.42 0.37 0.37 0.38 0.37 0.37 5.33%

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