[DKLS] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 56.72%
YoY- -26.24%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 71,253 210,981 153,409 93,727 50,633 226,988 175,873 -45.27%
PBT 8,748 29,697 22,547 8,739 5,237 31,706 18,722 -39.81%
Tax -2,662 -8,701 -6,687 -3,104 -1,636 -7,956 -5,951 -41.53%
NP 6,086 20,996 15,860 5,635 3,601 23,750 12,771 -39.01%
-
NP to SH 6,295 21,662 16,484 6,750 4,307 24,240 15,246 -44.58%
-
Tax Rate 30.43% 29.30% 29.66% 35.52% 31.24% 25.09% 31.79% -
Total Cost 65,167 189,985 137,549 88,092 47,032 203,238 163,102 -45.78%
-
Net Worth 334,645 329,083 322,594 314,251 312,397 308,689 296,638 8.37%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 2,780 - - - 2,780 - -
Div Payout % - 12.84% - - - 11.47% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 334,645 329,083 322,594 314,251 312,397 308,689 296,638 8.37%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.54% 9.95% 10.34% 6.01% 7.11% 10.46% 7.26% -
ROE 1.88% 6.58% 5.11% 2.15% 1.38% 7.85% 5.14% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 76.86 227.60 165.49 101.11 54.62 244.86 189.72 -45.27%
EPS 6.79 23.37 17.78 7.28 4.65 26.15 16.45 -44.59%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.61 3.55 3.48 3.39 3.37 3.33 3.20 8.37%
Adjusted Per Share Value based on latest NOSH - 92,699
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 76.92 227.76 165.61 101.18 54.66 245.04 189.86 -45.27%
EPS 6.80 23.38 17.79 7.29 4.65 26.17 16.46 -44.56%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.6126 3.5525 3.4825 3.3924 3.3724 3.3324 3.2023 8.37%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.79 1.77 1.75 1.75 1.64 1.52 1.28 -
P/RPS 2.33 0.78 1.06 1.73 3.00 0.62 0.67 129.71%
P/EPS 26.36 7.57 9.84 24.03 35.30 5.81 7.78 125.75%
EY 3.79 13.20 10.16 4.16 2.83 17.20 12.85 -55.72%
DY 0.00 1.69 0.00 0.00 0.00 1.97 0.00 -
P/NAPS 0.50 0.50 0.50 0.52 0.49 0.46 0.40 16.05%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 17/11/14 18/08/14 29/05/14 28/02/14 18/11/13 -
Price 1.80 1.77 1.82 1.70 1.69 1.60 1.56 -
P/RPS 2.34 0.78 1.10 1.68 3.09 0.65 0.82 101.31%
P/EPS 26.51 7.57 10.23 23.35 36.37 6.12 9.49 98.47%
EY 3.77 13.20 9.77 4.28 2.75 16.34 10.54 -49.64%
DY 0.00 1.69 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 0.50 0.50 0.52 0.50 0.50 0.48 0.49 1.35%

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