[DKLS] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 144.21%
YoY- 8.12%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 107,772 71,253 210,981 153,409 93,727 50,633 226,988 -39.22%
PBT 9,846 8,748 29,697 22,547 8,739 5,237 31,706 -54.24%
Tax -2,562 -2,662 -8,701 -6,687 -3,104 -1,636 -7,956 -53.11%
NP 7,284 6,086 20,996 15,860 5,635 3,601 23,750 -54.62%
-
NP to SH 7,878 6,295 21,662 16,484 6,750 4,307 24,240 -52.82%
-
Tax Rate 26.02% 30.43% 29.30% 29.66% 35.52% 31.24% 25.09% -
Total Cost 100,488 65,167 189,985 137,549 88,092 47,032 203,238 -37.55%
-
Net Worth 340,207 334,645 329,083 322,594 314,251 312,397 308,689 6.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 2,780 - - - 2,780 -
Div Payout % - - 12.84% - - - 11.47% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 340,207 334,645 329,083 322,594 314,251 312,397 308,689 6.71%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.76% 8.54% 9.95% 10.34% 6.01% 7.11% 10.46% -
ROE 2.32% 1.88% 6.58% 5.11% 2.15% 1.38% 7.85% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 116.26 76.86 227.60 165.49 101.11 54.62 244.86 -39.22%
EPS 8.50 6.79 23.37 17.78 7.28 4.65 26.15 -52.82%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.67 3.61 3.55 3.48 3.39 3.37 3.33 6.71%
Adjusted Per Share Value based on latest NOSH - 92,699
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 116.34 76.92 227.76 165.61 101.18 54.66 245.04 -39.22%
EPS 8.50 6.80 23.38 17.79 7.29 4.65 26.17 -52.84%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.6726 3.6126 3.5525 3.4825 3.3924 3.3724 3.3324 6.71%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.77 1.79 1.77 1.75 1.75 1.64 1.52 -
P/RPS 1.52 2.33 0.78 1.06 1.73 3.00 0.62 82.11%
P/EPS 20.83 26.36 7.57 9.84 24.03 35.30 5.81 134.79%
EY 4.80 3.79 13.20 10.16 4.16 2.83 17.20 -57.39%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.97 -
P/NAPS 0.48 0.50 0.50 0.50 0.52 0.49 0.46 2.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 27/02/15 17/11/14 18/08/14 29/05/14 28/02/14 -
Price 1.75 1.80 1.77 1.82 1.70 1.69 1.60 -
P/RPS 1.51 2.34 0.78 1.10 1.68 3.09 0.65 75.67%
P/EPS 20.59 26.51 7.57 10.23 23.35 36.37 6.12 125.02%
EY 4.86 3.77 13.20 9.77 4.28 2.75 16.34 -55.54%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.87 -
P/NAPS 0.48 0.50 0.50 0.52 0.50 0.50 0.48 0.00%

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