[DKLS] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 19.24%
YoY- 19.39%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 204,545 187,454 202,532 226,988 234,497 246,542 230,880 -7.74%
PBT 30,062 17,478 20,948 31,706 24,962 23,124 18,684 37.26%
Tax -8,916 -6,208 -6,544 -7,956 -7,934 -8,536 -5,184 43.50%
NP 21,146 11,270 14,404 23,750 17,028 14,588 13,500 34.83%
-
NP to SH 21,978 13,500 17,228 24,240 20,328 18,302 14,124 34.24%
-
Tax Rate 29.66% 35.52% 31.24% 25.09% 31.78% 36.91% 27.75% -
Total Cost 183,398 176,184 188,128 203,238 217,469 231,954 217,380 -10.70%
-
Net Worth 322,594 314,251 312,397 308,689 296,638 292,930 286,441 8.23%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 2,780 - - - -
Div Payout % - - - 11.47% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 322,594 314,251 312,397 308,689 296,638 292,930 286,441 8.23%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.34% 6.01% 7.11% 10.46% 7.26% 5.92% 5.85% -
ROE 6.81% 4.30% 5.51% 7.85% 6.85% 6.25% 4.93% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 220.65 202.22 218.48 244.86 252.96 265.96 249.06 -7.75%
EPS 23.71 14.56 18.60 26.15 21.93 19.74 15.24 34.22%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.48 3.39 3.37 3.33 3.20 3.16 3.09 8.23%
Adjusted Per Share Value based on latest NOSH - 92,699
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 220.65 202.22 218.48 244.86 252.96 265.96 249.06 -7.75%
EPS 23.71 14.56 18.60 26.15 21.93 19.74 15.24 34.22%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.48 3.39 3.37 3.33 3.20 3.16 3.09 8.23%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.75 1.75 1.64 1.52 1.28 1.24 1.14 -
P/RPS 0.79 0.87 0.75 0.62 0.51 0.47 0.46 43.36%
P/EPS 7.38 12.02 8.82 5.81 5.84 6.28 7.48 -0.89%
EY 13.55 8.32 11.33 17.20 17.13 15.92 13.37 0.89%
DY 0.00 0.00 0.00 1.97 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.49 0.46 0.40 0.39 0.37 22.20%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 18/08/14 29/05/14 28/02/14 18/11/13 19/08/13 22/05/13 -
Price 1.82 1.70 1.69 1.60 1.56 1.27 1.29 -
P/RPS 0.82 0.84 0.77 0.65 0.62 0.48 0.52 35.44%
P/EPS 7.68 11.67 9.09 6.12 7.11 6.43 8.47 -6.31%
EY 13.03 8.57 11.00 16.34 14.06 15.55 11.81 6.76%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.50 0.48 0.49 0.40 0.42 15.28%

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