[DKLS] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 9.87%
YoY- 15.02%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 242,184 217,508 219,360 222,340 215,218 215,544 285,012 -10.26%
PBT 24,065 14,874 18,012 30,187 28,336 19,692 34,992 -22.03%
Tax -5,814 -4,748 -3,464 -4,905 -5,529 -5,124 -10,648 -33.12%
NP 18,250 10,126 14,548 25,282 22,806 14,568 24,344 -17.43%
-
NP to SH 19,288 13,234 12,148 24,916 22,678 15,756 25,180 -16.24%
-
Tax Rate 24.16% 31.92% 19.23% 16.25% 19.51% 26.02% 30.43% -
Total Cost 223,933 207,382 204,812 197,058 192,412 200,976 260,668 -9.60%
-
Net Worth 367,090 361,528 356,893 358,747 353,185 340,207 334,645 6.34%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 2,780 - - - -
Div Payout % - - - 11.16% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 367,090 361,528 356,893 358,747 353,185 340,207 334,645 6.34%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.54% 4.66% 6.63% 11.37% 10.60% 6.76% 8.54% -
ROE 5.25% 3.66% 3.40% 6.95% 6.42% 4.63% 7.52% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 261.26 234.64 236.64 239.85 232.17 232.52 307.46 -10.26%
EPS 20.81 14.28 13.12 26.88 24.47 17.00 27.16 -16.22%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.96 3.90 3.85 3.87 3.81 3.67 3.61 6.34%
Adjusted Per Share Value based on latest NOSH - 92,699
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 261.44 234.81 236.81 240.02 232.33 232.69 307.68 -10.26%
EPS 20.82 14.29 13.11 26.90 24.48 17.01 27.18 -16.24%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.9628 3.9028 3.8528 3.8728 3.8127 3.6726 3.6126 6.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.51 1.74 1.76 1.76 1.71 1.77 1.79 -
P/RPS 0.58 0.74 0.74 0.73 0.74 0.76 0.58 0.00%
P/EPS 7.26 12.19 13.43 6.55 6.99 10.41 6.59 6.64%
EY 13.78 8.20 7.45 15.27 14.31 9.60 15.17 -6.18%
DY 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.46 0.45 0.45 0.48 0.50 -16.67%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 22/08/16 23/05/16 25/02/16 16/11/15 28/08/15 25/05/15 -
Price 1.52 1.65 1.80 1.56 1.72 1.75 1.80 -
P/RPS 0.58 0.70 0.76 0.65 0.74 0.75 0.59 -1.13%
P/EPS 7.31 11.56 13.74 5.80 7.03 10.30 6.63 6.70%
EY 13.69 8.65 7.28 17.23 14.22 9.71 15.09 -6.26%
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.47 0.40 0.45 0.48 0.50 -16.67%

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