[DKLS] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 150.78%
YoY- -23.8%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 53,097 276,189 218,452 124,862 48,686 238,509 180,257 -55.76%
PBT 2,408 23,356 22,959 12,182 4,692 43,712 42,129 -85.18%
Tax -1,133 -7,872 -6,308 -3,367 -1,165 -6,039 -5,161 -63.64%
NP 1,275 15,484 16,651 8,815 3,527 37,673 36,968 -89.42%
-
NP to SH 1,664 15,712 16,719 8,850 3,529 37,747 37,001 -87.37%
-
Tax Rate 47.05% 33.70% 27.48% 27.64% 24.83% 13.82% 12.25% -
Total Cost 51,822 260,705 201,801 116,047 45,159 200,836 143,289 -49.26%
-
Net Worth 241,698 240,317 240,961 235,382 230,635 226,185 225,287 4.80%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 2,780 - - - 2,780 - -
Div Payout % - 17.70% - - - 7.37% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 241,698 240,317 240,961 235,382 230,635 226,185 225,287 4.80%
NOSH 92,960 92,686 92,677 92,670 92,624 92,698 92,711 0.17%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.40% 5.61% 7.62% 7.06% 7.24% 15.80% 20.51% -
ROE 0.69% 6.54% 6.94% 3.76% 1.53% 16.69% 16.42% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 57.12 297.98 235.71 134.74 52.56 257.29 194.43 -55.84%
EPS 1.79 16.95 18.04 9.55 3.81 40.72 39.91 -87.40%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.60 2.5928 2.60 2.54 2.49 2.44 2.43 4.61%
Adjusted Per Share Value based on latest NOSH - 92,717
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 57.32 298.15 235.82 134.79 52.56 257.48 194.59 -55.76%
EPS 1.80 16.96 18.05 9.55 3.81 40.75 39.94 -87.35%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.6092 2.5943 2.6012 2.541 2.4898 2.4417 2.432 4.80%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.15 1.37 1.14 0.95 0.95 0.91 0.90 -
P/RPS 2.01 0.46 0.48 0.71 1.81 0.35 0.46 167.51%
P/EPS 64.25 8.08 6.32 9.95 24.93 2.23 2.26 833.38%
EY 1.56 12.37 15.82 10.05 4.01 44.75 44.34 -89.28%
DY 0.00 2.19 0.00 0.00 0.00 3.30 0.00 -
P/NAPS 0.44 0.53 0.44 0.37 0.38 0.37 0.37 12.25%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 24/02/10 28/10/09 24/08/09 25/05/09 25/02/09 25/11/08 -
Price 1.03 1.10 1.19 1.05 0.93 0.93 0.93 -
P/RPS 1.80 0.37 0.50 0.78 1.77 0.36 0.48 141.56%
P/EPS 57.54 6.49 6.60 10.99 24.41 2.28 2.33 749.68%
EY 1.74 15.41 15.16 9.10 4.10 43.78 42.91 -88.21%
DY 0.00 2.73 0.00 0.00 0.00 3.23 0.00 -
P/NAPS 0.40 0.42 0.46 0.41 0.37 0.38 0.38 3.48%

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