[DKLS] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 23.02%
YoY- 107.34%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 143,302 88,628 33,466 183,865 133,143 84,174 39,763 134.51%
PBT 17,258 11,479 4,309 24,686 20,521 11,455 5,017 127.36%
Tax -5,725 -4,234 -870 -7,142 -5,964 -3,462 -1,632 130.34%
NP 11,533 7,245 3,439 17,544 14,557 7,993 3,385 125.91%
-
NP to SH 14,627 9,078 4,253 19,247 15,645 8,805 3,620 153.04%
-
Tax Rate 33.17% 36.88% 20.19% 28.93% 29.06% 30.22% 32.53% -
Total Cost 131,769 81,383 30,027 166,321 118,586 76,181 36,378 135.30%
-
Net Worth 277,171 274,390 269,755 265,955 262,322 257,291 252,443 6.40%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 2,780 - - - -
Div Payout % - - - 14.45% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 277,171 274,390 269,755 265,955 262,322 257,291 252,443 6.40%
NOSH 92,699 92,699 92,699 92,690 92,683 92,684 92,820 -0.08%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.05% 8.17% 10.28% 9.54% 10.93% 9.50% 8.51% -
ROE 5.28% 3.31% 1.58% 7.24% 5.96% 3.42% 1.43% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 154.59 95.61 36.10 198.37 143.65 90.82 42.84 134.71%
EPS 15.78 9.79 4.59 20.76 16.88 9.50 3.90 153.27%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.99 2.96 2.91 2.8693 2.8303 2.776 2.7197 6.50%
Adjusted Per Share Value based on latest NOSH - 92,717
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 154.70 95.68 36.13 198.49 143.73 90.87 42.93 134.49%
EPS 15.79 9.80 4.59 20.78 16.89 9.51 3.91 152.94%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.9921 2.9621 2.9121 2.8711 2.8318 2.7775 2.7252 6.40%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.10 1.13 1.06 1.04 1.00 1.06 1.07 -
P/RPS 0.71 1.18 2.94 0.52 0.70 1.17 2.50 -56.69%
P/EPS 6.97 11.54 23.10 5.01 5.92 11.16 27.44 -59.79%
EY 14.34 8.67 4.33 19.97 16.88 8.96 3.64 148.81%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.36 0.36 0.35 0.38 0.39 -3.43%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 12/11/12 15/08/12 21/05/12 27/02/12 10/11/11 19/08/11 23/05/11 -
Price 1.10 1.11 1.07 1.06 1.01 1.00 1.09 -
P/RPS 0.71 1.16 2.96 0.53 0.70 1.10 2.54 -57.14%
P/EPS 6.97 11.33 23.32 5.10 5.98 10.53 27.95 -60.28%
EY 14.34 8.82 4.29 19.59 16.71 9.50 3.58 151.58%
DY 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.37 0.37 0.36 0.36 0.40 -5.05%

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