[DKLS] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 12.31%
YoY- 552.51%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 240,342 212,536 148,476 190,858 182,861 165,044 130,104 50.38%
PBT 56,172 30,562 16,384 13,652 18,942 7,280 5,316 379.46%
Tax -6,881 -7,386 -4,204 -3,190 -2,412 -1,528 -672 369.54%
NP 49,290 23,176 12,180 10,462 16,530 5,752 4,644 380.88%
-
NP to SH 49,334 23,228 12,260 14,316 12,746 5,628 4,548 387.90%
-
Tax Rate 12.25% 24.17% 25.66% 23.37% 12.73% 20.99% 12.64% -
Total Cost 191,052 189,360 136,296 180,396 166,330 159,292 125,460 32.26%
-
Net Worth 225,287 202,063 192,604 191,003 186,378 180,503 181,180 15.58%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 4,636 - - - -
Div Payout % - - - 32.38% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 225,287 202,063 192,604 191,003 186,378 180,503 181,180 15.58%
NOSH 92,711 92,689 92,598 92,720 92,725 92,565 92,439 0.19%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 20.51% 10.90% 8.20% 5.48% 9.04% 3.49% 3.57% -
ROE 21.90% 11.50% 6.37% 7.50% 6.84% 3.12% 2.51% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 259.24 229.30 160.34 205.84 197.21 178.30 140.75 50.09%
EPS 53.21 25.06 13.24 15.44 13.75 6.08 4.92 386.93%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.43 2.18 2.08 2.06 2.01 1.95 1.96 15.36%
Adjusted Per Share Value based on latest NOSH - 92,729
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 259.46 229.44 160.28 206.04 197.40 178.17 140.45 50.38%
EPS 53.26 25.08 13.24 15.45 13.76 6.08 4.91 387.89%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.432 2.1813 2.0792 2.0619 2.012 1.9486 1.9559 15.58%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.90 0.90 0.88 0.78 0.76 0.80 0.67 -
P/RPS 0.35 0.39 0.55 0.38 0.39 0.45 0.48 -18.94%
P/EPS 1.69 3.59 6.65 5.05 5.53 13.16 13.62 -75.02%
EY 59.13 27.84 15.05 19.79 18.09 7.60 7.34 300.33%
DY 0.00 0.00 0.00 6.41 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.42 0.38 0.38 0.41 0.34 5.78%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 21/08/08 23/05/08 27/02/08 29/11/07 28/08/07 22/05/07 -
Price 0.93 0.90 0.93 0.90 0.75 0.77 0.75 -
P/RPS 0.36 0.39 0.58 0.44 0.38 0.43 0.53 -22.67%
P/EPS 1.75 3.59 7.02 5.83 5.46 12.66 15.24 -76.28%
EY 57.22 27.84 14.24 17.16 18.33 7.90 6.56 322.06%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.45 0.44 0.37 0.39 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