[DKLS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 58.99%
YoY- 19.39%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 153,409 93,727 50,633 226,988 175,873 123,271 57,720 91.76%
PBT 22,547 8,739 5,237 31,706 18,722 11,562 4,671 185.34%
Tax -6,687 -3,104 -1,636 -7,956 -5,951 -4,268 -1,296 198.29%
NP 15,860 5,635 3,601 23,750 12,771 7,294 3,375 180.29%
-
NP to SH 16,484 6,750 4,307 24,240 15,246 9,151 3,531 179.06%
-
Tax Rate 29.66% 35.52% 31.24% 25.09% 31.79% 36.91% 27.75% -
Total Cost 137,549 88,092 47,032 203,238 163,102 115,977 54,345 85.61%
-
Net Worth 322,594 314,251 312,397 308,689 296,638 292,930 286,441 8.23%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 2,780 - - - -
Div Payout % - - - 11.47% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 322,594 314,251 312,397 308,689 296,638 292,930 286,441 8.23%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.34% 6.01% 7.11% 10.46% 7.26% 5.92% 5.85% -
ROE 5.11% 2.15% 1.38% 7.85% 5.14% 3.12% 1.23% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 165.49 101.11 54.62 244.86 189.72 132.98 62.27 91.75%
EPS 17.78 7.28 4.65 26.15 16.45 9.87 3.81 178.99%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.48 3.39 3.37 3.33 3.20 3.16 3.09 8.23%
Adjusted Per Share Value based on latest NOSH - 92,699
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 165.61 101.18 54.66 245.04 189.86 133.07 62.31 91.76%
EPS 17.79 7.29 4.65 26.17 16.46 9.88 3.81 179.10%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.4825 3.3924 3.3724 3.3324 3.2023 3.1623 3.0922 8.23%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.75 1.75 1.64 1.52 1.28 1.24 1.14 -
P/RPS 1.06 1.73 3.00 0.62 0.67 0.93 1.83 -30.48%
P/EPS 9.84 24.03 35.30 5.81 7.78 12.56 29.93 -52.33%
EY 10.16 4.16 2.83 17.20 12.85 7.96 3.34 109.79%
DY 0.00 0.00 0.00 1.97 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.49 0.46 0.40 0.39 0.37 22.20%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 18/08/14 29/05/14 28/02/14 18/11/13 19/08/13 22/05/13 -
Price 1.82 1.70 1.69 1.60 1.56 1.27 1.29 -
P/RPS 1.10 1.68 3.09 0.65 0.82 0.96 2.07 -34.36%
P/EPS 10.23 23.35 36.37 6.12 9.49 12.87 33.87 -54.95%
EY 9.77 4.28 2.75 16.34 10.54 7.77 2.95 122.02%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.50 0.48 0.49 0.40 0.42 15.28%

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