[DKLS] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -11.61%
YoY- 17.49%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 213,813 191,069 177,256 133,864 183,865 177,524 168,348 17.19%
PBT 24,320 23,010 22,958 17,236 24,686 27,361 22,910 4.04%
Tax -8,083 -7,633 -8,468 -3,480 -7,142 -7,952 -6,924 10.81%
NP 16,237 15,377 14,490 13,756 17,544 19,409 15,986 1.03%
-
NP to SH 20,304 19,502 18,156 17,012 19,247 20,860 17,610 9.90%
-
Tax Rate 33.24% 33.17% 36.88% 20.19% 28.93% 29.06% 30.22% -
Total Cost 197,576 175,692 162,766 120,108 166,321 158,114 152,362 18.82%
-
Net Worth 282,835 277,171 274,390 269,755 265,955 262,322 257,291 6.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,780 - - - 2,780 - - -
Div Payout % 13.70% - - - 14.45% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 282,835 277,171 274,390 269,755 265,955 262,322 257,291 6.48%
NOSH 92,699 92,699 92,699 92,699 92,690 92,683 92,684 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.59% 8.05% 8.17% 10.28% 9.54% 10.93% 9.50% -
ROE 7.18% 7.04% 6.62% 6.31% 7.24% 7.95% 6.84% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 230.65 206.12 191.22 144.41 198.37 191.54 181.64 17.17%
EPS 21.90 21.04 19.58 18.36 20.76 22.51 19.00 9.88%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.0511 2.99 2.96 2.91 2.8693 2.8303 2.776 6.47%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 230.82 206.26 191.35 144.51 198.49 191.64 181.74 17.19%
EPS 21.92 21.05 19.60 18.36 20.78 22.52 19.01 9.91%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.0533 2.9921 2.9621 2.9121 2.8711 2.8318 2.7775 6.48%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.10 1.10 1.13 1.06 1.04 1.00 1.06 -
P/RPS 0.48 0.53 0.59 0.73 0.52 0.52 0.58 -11.80%
P/EPS 5.02 5.23 5.77 5.78 5.01 4.44 5.58 -6.77%
EY 19.91 19.13 17.33 17.31 19.97 22.51 17.92 7.23%
DY 2.73 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 0.36 0.37 0.38 0.36 0.36 0.35 0.38 -3.52%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 12/11/12 15/08/12 21/05/12 27/02/12 10/11/11 19/08/11 -
Price 1.13 1.10 1.11 1.07 1.06 1.01 1.00 -
P/RPS 0.49 0.53 0.58 0.74 0.53 0.53 0.55 -7.37%
P/EPS 5.16 5.23 5.67 5.83 5.10 4.49 5.26 -1.26%
EY 19.38 19.13 17.64 17.15 19.59 22.28 19.00 1.32%
DY 2.65 0.00 0.00 0.00 2.83 0.00 0.00 -
P/NAPS 0.37 0.37 0.38 0.37 0.37 0.36 0.36 1.83%

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