[DKLS] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -7.73%
YoY- 107.34%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 191,069 177,256 133,864 183,865 177,524 168,348 159,052 12.96%
PBT 23,010 22,958 17,236 24,686 27,361 22,910 20,068 9.52%
Tax -7,633 -8,468 -3,480 -7,142 -7,952 -6,924 -6,528 10.95%
NP 15,377 14,490 13,756 17,544 19,409 15,986 13,540 8.82%
-
NP to SH 19,502 18,156 17,012 19,247 20,860 17,610 14,480 21.89%
-
Tax Rate 33.17% 36.88% 20.19% 28.93% 29.06% 30.22% 32.53% -
Total Cost 175,692 162,766 120,108 166,321 158,114 152,362 145,512 13.34%
-
Net Worth 277,171 274,390 269,755 265,955 262,322 257,291 252,443 6.40%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 2,780 - - - -
Div Payout % - - - 14.45% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 277,171 274,390 269,755 265,955 262,322 257,291 252,443 6.40%
NOSH 92,699 92,699 92,699 92,690 92,683 92,684 92,820 -0.08%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.05% 8.17% 10.28% 9.54% 10.93% 9.50% 8.51% -
ROE 7.04% 6.62% 6.31% 7.24% 7.95% 6.84% 5.74% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 206.12 191.22 144.41 198.37 191.54 181.64 171.35 13.06%
EPS 21.04 19.58 18.36 20.76 22.51 19.00 15.60 22.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.99 2.96 2.91 2.8693 2.8303 2.776 2.7197 6.50%
Adjusted Per Share Value based on latest NOSH - 92,717
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 206.26 191.35 144.51 198.49 191.64 181.74 171.70 12.96%
EPS 21.05 19.60 18.36 20.78 22.52 19.01 15.63 21.88%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.9921 2.9621 2.9121 2.8711 2.8318 2.7775 2.7252 6.40%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.10 1.13 1.06 1.04 1.00 1.06 1.07 -
P/RPS 0.53 0.59 0.73 0.52 0.52 0.58 0.62 -9.90%
P/EPS 5.23 5.77 5.78 5.01 4.44 5.58 6.86 -16.50%
EY 19.13 17.33 17.31 19.97 22.51 17.92 14.58 19.79%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.36 0.36 0.35 0.38 0.39 -3.43%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 12/11/12 15/08/12 21/05/12 27/02/12 10/11/11 19/08/11 23/05/11 -
Price 1.10 1.11 1.07 1.06 1.01 1.00 1.09 -
P/RPS 0.53 0.58 0.74 0.53 0.53 0.55 0.64 -11.78%
P/EPS 5.23 5.67 5.83 5.10 4.49 5.26 6.99 -17.53%
EY 19.13 17.64 17.15 19.59 22.28 19.00 14.31 21.28%
DY 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.37 0.37 0.36 0.36 0.40 -5.05%

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