[DKLS] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 28.11%
YoY- 49.0%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 158,077 104,500 48,904 217,607 164,663 114,394 63,898 82.81%
PBT 10,298 6,956 2,895 24,990 18,109 12,359 5,943 44.21%
Tax -2,935 -2,082 -851 -8,695 -5,389 -3,981 -1,802 38.39%
NP 7,363 4,874 2,044 16,295 12,720 8,378 4,141 46.71%
-
NP to SH 7,363 4,874 2,044 16,295 12,720 8,378 4,141 46.71%
-
Tax Rate 28.50% 29.93% 29.40% 34.79% 29.76% 32.21% 30.32% -
Total Cost 150,714 99,626 46,860 201,312 151,943 106,016 59,757 85.18%
-
Net Worth 160,741 158,448 151,005 148,080 144,767 138,426 134,841 12.41%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 160,741 158,448 151,005 148,080 144,767 138,426 134,841 12.41%
NOSH 86,420 86,113 83,428 81,362 81,329 80,480 79,788 5.46%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.66% 4.66% 4.18% 7.49% 7.72% 7.32% 6.48% -
ROE 4.58% 3.08% 1.35% 11.00% 8.79% 6.05% 3.07% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 182.92 121.35 58.62 267.45 202.46 142.14 80.08 73.35%
EPS 8.52 5.66 2.45 20.03 15.64 10.41 5.19 39.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.84 1.81 1.82 1.78 1.72 1.69 6.59%
Adjusted Per Share Value based on latest NOSH - 82,200
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 170.53 112.73 52.76 234.74 177.63 123.40 68.93 82.81%
EPS 7.94 5.26 2.20 17.58 13.72 9.04 4.47 46.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.734 1.7093 1.629 1.5974 1.5617 1.4933 1.4546 12.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.59 1.46 1.40 1.57 1.70 1.94 1.81 -
P/RPS 0.87 1.20 2.39 0.59 0.84 1.36 2.26 -47.05%
P/EPS 18.66 25.80 57.14 7.84 10.87 18.64 34.87 -34.06%
EY 5.36 3.88 1.75 12.76 9.20 5.37 2.87 51.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.77 0.86 0.96 1.13 1.07 -14.21%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 25/08/03 13/05/03 25/02/03 25/11/02 28/08/02 02/05/02 -
Price 1.53 1.76 1.38 1.50 1.68 1.89 2.23 -
P/RPS 0.84 1.45 2.35 0.56 0.83 1.33 2.78 -54.93%
P/EPS 17.96 31.10 56.33 7.49 10.74 18.16 42.97 -44.06%
EY 5.57 3.22 1.78 13.35 9.31 5.51 2.33 78.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.96 0.76 0.82 0.94 1.10 1.32 -27.17%

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