[DKLS] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -62.6%
YoY- 15.14%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 276,189 291,269 249,724 194,744 238,509 240,342 212,536 19.02%
PBT 23,356 30,612 24,364 18,768 43,712 56,172 30,562 -16.37%
Tax -7,872 -8,410 -6,734 -4,660 -6,039 -6,881 -7,386 4.32%
NP 15,484 22,201 17,630 14,108 37,673 49,290 23,176 -23.51%
-
NP to SH 15,712 22,292 17,700 14,116 37,747 49,334 23,228 -22.88%
-
Tax Rate 33.70% 27.47% 27.64% 24.83% 13.82% 12.25% 24.17% -
Total Cost 260,705 269,068 232,094 180,636 200,836 191,052 189,360 23.68%
-
Net Worth 240,317 240,961 235,382 230,635 226,185 225,287 202,063 12.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,780 - - - 2,780 - - -
Div Payout % 17.70% - - - 7.37% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 240,317 240,961 235,382 230,635 226,185 225,287 202,063 12.21%
NOSH 92,686 92,677 92,670 92,624 92,698 92,711 92,689 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.61% 7.62% 7.06% 7.24% 15.80% 20.51% 10.90% -
ROE 6.54% 9.25% 7.52% 6.12% 16.69% 21.90% 11.50% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 297.98 314.28 269.48 210.25 257.29 259.24 229.30 19.02%
EPS 16.95 24.05 19.10 15.24 40.72 53.21 25.06 -22.89%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.5928 2.60 2.54 2.49 2.44 2.43 2.18 12.22%
Adjusted Per Share Value based on latest NOSH - 92,624
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 298.15 314.43 269.58 210.23 257.48 259.46 229.44 19.02%
EPS 16.96 24.06 19.11 15.24 40.75 53.26 25.08 -22.90%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.5943 2.6012 2.541 2.4898 2.4417 2.432 2.1813 12.21%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.37 1.14 0.95 0.95 0.91 0.90 0.90 -
P/RPS 0.46 0.36 0.35 0.45 0.35 0.35 0.39 11.60%
P/EPS 8.08 4.74 4.97 6.23 2.23 1.69 3.59 71.48%
EY 12.37 21.10 20.11 16.04 44.75 59.13 27.84 -41.68%
DY 2.19 0.00 0.00 0.00 3.30 0.00 0.00 -
P/NAPS 0.53 0.44 0.37 0.38 0.37 0.37 0.41 18.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 28/10/09 24/08/09 25/05/09 25/02/09 25/11/08 21/08/08 -
Price 1.10 1.19 1.05 0.93 0.93 0.93 0.90 -
P/RPS 0.37 0.38 0.39 0.44 0.36 0.36 0.39 -3.43%
P/EPS 6.49 4.95 5.50 6.10 2.28 1.75 3.59 48.23%
EY 15.41 20.21 18.19 16.39 43.78 57.22 27.84 -32.51%
DY 2.73 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 0.42 0.46 0.41 0.37 0.38 0.38 0.41 1.61%

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