[DKLS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 38.81%
YoY- 5.49%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 175,873 123,271 57,720 213,813 143,302 88,628 33,466 201.96%
PBT 18,722 11,562 4,671 24,320 17,258 11,479 4,309 166.02%
Tax -5,951 -4,268 -1,296 -8,083 -5,725 -4,234 -870 259.91%
NP 12,771 7,294 3,375 16,237 11,533 7,245 3,439 139.61%
-
NP to SH 15,246 9,151 3,531 20,304 14,627 9,078 4,253 134.04%
-
Tax Rate 31.79% 36.91% 27.75% 33.24% 33.17% 36.88% 20.19% -
Total Cost 163,102 115,977 54,345 197,576 131,769 81,383 30,027 208.68%
-
Net Worth 296,638 292,930 286,441 282,835 277,171 274,390 269,755 6.53%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 2,780 - - - -
Div Payout % - - - 13.70% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 296,638 292,930 286,441 282,835 277,171 274,390 269,755 6.53%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.26% 5.92% 5.85% 7.59% 8.05% 8.17% 10.28% -
ROE 5.14% 3.12% 1.23% 7.18% 5.28% 3.31% 1.58% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 189.72 132.98 62.27 230.65 154.59 95.61 36.10 201.97%
EPS 16.45 9.87 3.81 21.90 15.78 9.79 4.59 134.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.20 3.16 3.09 3.0511 2.99 2.96 2.91 6.53%
Adjusted Per Share Value based on latest NOSH - 92,699
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 189.86 133.07 62.31 230.82 154.70 95.68 36.13 201.95%
EPS 16.46 9.88 3.81 21.92 15.79 9.80 4.59 134.10%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.2023 3.1623 3.0922 3.0533 2.9921 2.9621 2.9121 6.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.28 1.24 1.14 1.10 1.10 1.13 1.06 -
P/RPS 0.67 0.93 1.83 0.48 0.71 1.18 2.94 -62.65%
P/EPS 7.78 12.56 29.93 5.02 6.97 11.54 23.10 -51.56%
EY 12.85 7.96 3.34 19.91 14.34 8.67 4.33 106.37%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.37 0.36 0.37 0.38 0.36 7.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 19/08/13 22/05/13 25/02/13 12/11/12 15/08/12 21/05/12 -
Price 1.56 1.27 1.29 1.13 1.10 1.11 1.07 -
P/RPS 0.82 0.96 2.07 0.49 0.71 1.16 2.96 -57.47%
P/EPS 9.49 12.87 33.87 5.16 6.97 11.33 23.32 -45.05%
EY 10.54 7.77 2.95 19.38 14.34 8.82 4.29 81.97%
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 0.49 0.40 0.42 0.37 0.37 0.38 0.37 20.57%

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