[DKLS] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 55.98%
YoY- 117.55%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 183,865 177,524 168,348 159,052 190,742 192,384 199,242 -5.19%
PBT 24,686 27,361 22,910 20,068 15,119 21,649 12,526 56.99%
Tax -7,142 -7,952 -6,924 -6,528 -6,130 -6,528 -3,978 47.56%
NP 17,544 19,409 15,986 13,540 8,989 15,121 8,548 61.28%
-
NP to SH 19,247 20,860 17,610 14,480 9,283 16,108 11,414 41.53%
-
Tax Rate 28.93% 29.06% 30.22% 32.53% 40.55% 30.15% 31.76% -
Total Cost 166,321 158,114 152,362 145,512 181,753 177,262 190,694 -8.69%
-
Net Worth 265,955 262,322 257,291 252,443 248,373 250,233 245,039 5.59%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,780 - - - 2,085 - - -
Div Payout % 14.45% - - - 22.46% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 265,955 262,322 257,291 252,443 248,373 250,233 245,039 5.59%
NOSH 92,690 92,683 92,684 92,820 92,676 92,716 92,646 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.54% 10.93% 9.50% 8.51% 4.71% 7.86% 4.29% -
ROE 7.24% 7.95% 6.84% 5.74% 3.74% 6.44% 4.66% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 198.37 191.54 181.64 171.35 205.81 207.50 215.06 -5.22%
EPS 20.76 22.51 19.00 15.60 10.01 17.37 12.32 41.47%
DPS 3.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 2.8693 2.8303 2.776 2.7197 2.68 2.6989 2.6449 5.56%
Adjusted Per Share Value based on latest NOSH - 92,820
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 198.34 191.50 181.61 171.58 205.76 207.53 214.93 -5.20%
EPS 20.76 22.50 19.00 15.62 10.01 17.38 12.31 41.54%
DPS 3.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 2.869 2.8298 2.7755 2.7232 2.6793 2.6994 2.6434 5.59%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.04 1.00 1.06 1.07 1.12 1.05 1.01 -
P/RPS 0.52 0.52 0.58 0.62 0.54 0.51 0.47 6.95%
P/EPS 5.01 4.44 5.58 6.86 11.18 6.04 8.20 -27.93%
EY 19.97 22.51 17.92 14.58 8.94 16.55 12.20 38.76%
DY 2.88 0.00 0.00 0.00 2.01 0.00 0.00 -
P/NAPS 0.36 0.35 0.38 0.39 0.42 0.39 0.38 -3.53%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 10/11/11 19/08/11 23/05/11 25/02/11 22/11/10 19/08/10 -
Price 1.06 1.01 1.00 1.09 1.03 1.15 1.40 -
P/RPS 0.53 0.53 0.55 0.64 0.50 0.55 0.65 -12.68%
P/EPS 5.10 4.49 5.26 6.99 10.28 6.62 11.36 -41.28%
EY 19.59 22.28 19.00 14.31 9.72 15.11 8.80 70.24%
DY 2.83 0.00 0.00 0.00 2.18 0.00 0.00 -
P/NAPS 0.37 0.36 0.36 0.40 0.38 0.43 0.53 -21.25%

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