[DKLS] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 2.02%
YoY- 163.67%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 218,452 124,862 48,686 238,509 180,257 106,268 37,119 225.61%
PBT 22,959 12,182 4,692 43,712 42,129 15,281 4,096 215.21%
Tax -6,308 -3,367 -1,165 -6,039 -5,161 -3,693 -1,051 229.90%
NP 16,651 8,815 3,527 37,673 36,968 11,588 3,045 210.06%
-
NP to SH 16,719 8,850 3,529 37,747 37,001 11,614 3,065 209.55%
-
Tax Rate 27.48% 27.64% 24.83% 13.82% 12.25% 24.17% 25.66% -
Total Cost 201,801 116,047 45,159 200,836 143,289 94,680 34,074 226.98%
-
Net Worth 240,961 235,382 230,635 226,185 225,287 202,063 192,604 16.09%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 2,780 - - - -
Div Payout % - - - 7.37% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 240,961 235,382 230,635 226,185 225,287 202,063 192,604 16.09%
NOSH 92,677 92,670 92,624 92,698 92,711 92,689 92,598 0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.62% 7.06% 7.24% 15.80% 20.51% 10.90% 8.20% -
ROE 6.94% 3.76% 1.53% 16.69% 16.42% 5.75% 1.59% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 235.71 134.74 52.56 257.29 194.43 114.65 40.09 225.40%
EPS 18.04 9.55 3.81 40.72 39.91 12.53 3.31 209.37%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.60 2.54 2.49 2.44 2.43 2.18 2.08 16.02%
Adjusted Per Share Value based on latest NOSH - 92,098
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 235.82 134.79 52.56 257.48 194.59 114.72 40.07 225.61%
EPS 18.05 9.55 3.81 40.75 39.94 12.54 3.31 209.49%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.6012 2.541 2.4898 2.4417 2.432 2.1813 2.0792 16.08%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.14 0.95 0.95 0.91 0.90 0.90 0.88 -
P/RPS 0.48 0.71 1.81 0.35 0.46 0.79 2.20 -63.72%
P/EPS 6.32 9.95 24.93 2.23 2.26 7.18 26.59 -61.59%
EY 15.82 10.05 4.01 44.75 44.34 13.92 3.76 160.39%
DY 0.00 0.00 0.00 3.30 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.38 0.37 0.37 0.41 0.42 3.14%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 28/10/09 24/08/09 25/05/09 25/02/09 25/11/08 21/08/08 23/05/08 -
Price 1.19 1.05 0.93 0.93 0.93 0.90 0.93 -
P/RPS 0.50 0.78 1.77 0.36 0.48 0.79 2.32 -64.02%
P/EPS 6.60 10.99 24.41 2.28 2.33 7.18 28.10 -61.89%
EY 15.16 9.10 4.10 43.78 42.91 13.92 3.56 162.49%
DY 0.00 0.00 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.37 0.38 0.38 0.41 0.45 1.47%

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