[DKLS] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 11.9%
YoY- -49.44%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 111,817 82,488 44,671 215,738 158,077 104,500 48,904 73.29%
PBT 6,009 4,115 2,046 12,127 10,298 6,956 2,895 62.50%
Tax -1,285 -1,504 -623 -3,888 -2,935 -2,082 -851 31.51%
NP 4,724 2,611 1,423 8,239 7,363 4,874 2,044 74.53%
-
NP to SH 4,724 2,611 1,423 8,239 7,363 4,874 2,044 74.53%
-
Tax Rate 21.38% 36.55% 30.45% 32.06% 28.50% 29.93% 29.40% -
Total Cost 107,093 79,877 43,248 207,499 150,714 99,626 46,860 73.24%
-
Net Worth 175,065 174,992 174,852 163,853 160,741 158,448 151,005 10.32%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 3,504 - - - -
Div Payout % - - - 42.54% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 175,065 174,992 174,852 163,853 160,741 158,448 151,005 10.32%
NOSH 92,627 92,588 93,006 87,622 86,420 86,113 83,428 7.20%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.22% 3.17% 3.19% 3.82% 4.66% 4.66% 4.18% -
ROE 2.70% 1.49% 0.81% 5.03% 4.58% 3.08% 1.35% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 120.72 89.09 48.03 246.21 182.92 121.35 58.62 61.65%
EPS 5.10 2.82 1.53 9.41 8.52 5.66 2.45 62.81%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.89 1.89 1.88 1.87 1.86 1.84 1.81 2.91%
Adjusted Per Share Value based on latest NOSH - 90,918
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 120.62 88.98 48.19 232.73 170.53 112.73 52.76 73.28%
EPS 5.10 2.82 1.54 8.89 7.94 5.26 2.20 74.89%
DPS 0.00 0.00 0.00 3.78 0.00 0.00 0.00 -
NAPS 1.8885 1.8877 1.8862 1.7676 1.734 1.7093 1.629 10.32%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.09 1.15 1.48 1.42 1.59 1.46 1.40 -
P/RPS 0.90 1.29 3.08 0.58 0.87 1.20 2.39 -47.76%
P/EPS 21.37 40.78 96.73 15.10 18.66 25.80 57.14 -47.99%
EY 4.68 2.45 1.03 6.62 5.36 3.88 1.75 92.32%
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.79 0.76 0.85 0.79 0.77 -17.17%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 23/08/04 24/05/04 25/02/04 18/11/03 25/08/03 13/05/03 -
Price 1.04 1.07 1.25 1.53 1.53 1.76 1.38 -
P/RPS 0.86 1.20 2.60 0.62 0.84 1.45 2.35 -48.74%
P/EPS 20.39 37.94 81.70 16.27 17.96 31.10 56.33 -49.11%
EY 4.90 2.64 1.22 6.15 5.57 3.22 1.78 96.05%
DY 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.66 0.82 0.82 0.96 0.76 -19.34%

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