[DKLS] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 239.73%
YoY- 441.34%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 106,268 37,119 190,858 137,146 82,522 32,526 149,849 -20.49%
PBT 15,281 4,096 13,652 14,207 3,640 1,329 4,359 130.94%
Tax -3,693 -1,051 -3,190 -1,809 -764 -168 -2,057 47.76%
NP 11,588 3,045 10,462 12,398 2,876 1,161 2,302 194.01%
-
NP to SH 11,614 3,065 14,316 9,560 2,814 1,137 2,194 204.04%
-
Tax Rate 24.17% 25.66% 23.37% 12.73% 20.99% 12.64% 47.19% -
Total Cost 94,680 34,074 180,396 124,748 79,646 31,365 147,547 -25.62%
-
Net Worth 202,063 192,604 191,003 186,378 180,503 181,180 178,841 8.48%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,636 - - - 2,779 -
Div Payout % - - 32.38% - - - 126.71% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 202,063 192,604 191,003 186,378 180,503 181,180 178,841 8.48%
NOSH 92,689 92,598 92,720 92,725 92,565 92,439 92,663 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.90% 8.20% 5.48% 9.04% 3.49% 3.57% 1.54% -
ROE 5.75% 1.59% 7.50% 5.13% 1.56% 0.63% 1.23% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 114.65 40.09 205.84 147.91 89.15 35.19 161.71 -20.50%
EPS 12.53 3.31 15.44 10.31 3.04 1.23 2.37 203.79%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 2.18 2.08 2.06 2.01 1.95 1.96 1.93 8.46%
Adjusted Per Share Value based on latest NOSH - 92,664
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 114.64 40.04 205.89 147.95 89.02 35.09 161.65 -20.49%
EPS 12.53 3.31 15.44 10.31 3.04 1.23 2.37 203.79%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 2.1798 2.0777 2.0605 2.0106 1.9472 1.9545 1.9293 8.48%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.90 0.88 0.78 0.76 0.80 0.67 0.61 -
P/RPS 0.79 2.20 0.38 0.51 0.90 1.90 0.38 62.96%
P/EPS 7.18 26.59 5.05 7.37 26.32 54.47 25.76 -57.36%
EY 13.92 3.76 19.79 13.57 3.80 1.84 3.88 134.53%
DY 0.00 0.00 6.41 0.00 0.00 0.00 4.92 -
P/NAPS 0.41 0.42 0.38 0.38 0.41 0.34 0.32 17.98%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 23/05/08 27/02/08 29/11/07 28/08/07 22/05/07 28/02/07 -
Price 0.90 0.93 0.90 0.75 0.77 0.75 0.67 -
P/RPS 0.79 2.32 0.44 0.51 0.86 2.13 0.41 54.90%
P/EPS 7.18 28.10 5.83 7.27 25.33 60.98 28.30 -59.95%
EY 13.92 3.56 17.16 13.75 3.95 1.64 3.53 149.80%
DY 0.00 0.00 5.56 0.00 0.00 0.00 4.48 -
P/NAPS 0.41 0.45 0.44 0.37 0.39 0.38 0.35 11.13%

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