[DKLS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -6.02%
YoY- -58.38%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 144,288 99,621 53,097 276,189 218,452 124,862 48,686 106.18%
PBT 16,237 6,263 2,408 23,356 22,959 12,182 4,692 128.61%
Tax -4,896 -1,989 -1,133 -7,872 -6,308 -3,367 -1,165 160.19%
NP 11,341 4,274 1,275 15,484 16,651 8,815 3,527 117.69%
-
NP to SH 12,081 5,707 1,664 15,712 16,719 8,850 3,529 126.97%
-
Tax Rate 30.15% 31.76% 47.05% 33.70% 27.48% 27.64% 24.83% -
Total Cost 132,947 95,347 51,822 260,705 201,801 116,047 45,159 105.27%
-
Net Worth 250,233 245,039 241,698 240,317 240,961 235,382 230,635 5.58%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 2,780 - - - -
Div Payout % - - - 17.70% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 250,233 245,039 241,698 240,317 240,961 235,382 230,635 5.58%
NOSH 92,716 92,646 92,960 92,686 92,677 92,670 92,624 0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.86% 4.29% 2.40% 5.61% 7.62% 7.06% 7.24% -
ROE 4.83% 2.33% 0.69% 6.54% 6.94% 3.76% 1.53% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 155.62 107.53 57.12 297.98 235.71 134.74 52.56 106.05%
EPS 13.03 6.16 1.79 16.95 18.04 9.55 3.81 126.82%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.6989 2.6449 2.60 2.5928 2.60 2.54 2.49 5.51%
Adjusted Per Share Value based on latest NOSH - 92,222
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 155.76 107.54 57.32 298.15 235.82 134.79 52.56 106.18%
EPS 13.04 6.16 1.80 16.96 18.05 9.55 3.81 126.93%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.7013 2.6453 2.6092 2.5943 2.6012 2.541 2.4898 5.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.05 1.01 1.15 1.37 1.14 0.95 0.95 -
P/RPS 0.67 0.94 2.01 0.46 0.48 0.71 1.81 -48.41%
P/EPS 8.06 16.40 64.25 8.08 6.32 9.95 24.93 -52.86%
EY 12.41 6.10 1.56 12.37 15.82 10.05 4.01 112.22%
DY 0.00 0.00 0.00 2.19 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.44 0.53 0.44 0.37 0.38 1.74%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 19/08/10 24/05/10 24/02/10 28/10/09 24/08/09 25/05/09 -
Price 1.15 1.40 1.03 1.10 1.19 1.05 0.93 -
P/RPS 0.74 1.30 1.80 0.37 0.50 0.78 1.77 -44.05%
P/EPS 8.83 22.73 57.54 6.49 6.60 10.99 24.41 -49.19%
EY 11.33 4.40 1.74 15.41 15.16 9.10 4.10 96.80%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.40 0.42 0.46 0.41 0.37 10.52%

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