[DKLS] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 46.49%
YoY- 15.02%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 181,638 108,754 54,840 222,340 161,414 107,772 71,253 86.29%
PBT 18,049 7,437 4,503 30,187 21,252 9,846 8,748 61.85%
Tax -4,361 -2,374 -866 -4,905 -4,147 -2,562 -2,662 38.84%
NP 13,688 5,063 3,637 25,282 17,105 7,284 6,086 71.40%
-
NP to SH 14,466 6,617 3,037 24,916 17,009 7,878 6,295 73.87%
-
Tax Rate 24.16% 31.92% 19.23% 16.25% 19.51% 26.02% 30.43% -
Total Cost 167,950 103,691 51,203 197,058 144,309 100,488 65,167 87.65%
-
Net Worth 367,090 361,528 356,893 358,747 353,185 340,207 334,645 6.34%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 2,780 - - - -
Div Payout % - - - 11.16% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 367,090 361,528 356,893 358,747 353,185 340,207 334,645 6.34%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.54% 4.66% 6.63% 11.37% 10.60% 6.76% 8.54% -
ROE 3.94% 1.83% 0.85% 6.95% 4.82% 2.32% 1.88% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 195.94 117.32 59.16 239.85 174.13 116.26 76.86 86.29%
EPS 15.61 7.14 3.28 26.88 18.35 8.50 6.79 73.92%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.96 3.90 3.85 3.87 3.81 3.67 3.61 6.34%
Adjusted Per Share Value based on latest NOSH - 92,699
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 196.08 117.40 59.20 240.02 174.25 116.34 76.92 86.28%
EPS 15.62 7.14 3.28 26.90 18.36 8.50 6.80 73.82%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.9628 3.9028 3.8528 3.8728 3.8127 3.6726 3.6126 6.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.51 1.74 1.76 1.76 1.71 1.77 1.79 -
P/RPS 0.77 1.48 2.98 0.73 0.98 1.52 2.33 -52.10%
P/EPS 9.68 24.38 53.72 6.55 9.32 20.83 26.36 -48.62%
EY 10.33 4.10 1.86 15.27 10.73 4.80 3.79 94.76%
DY 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.46 0.45 0.45 0.48 0.50 -16.67%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 22/08/16 23/05/16 25/02/16 16/11/15 28/08/15 25/05/15 -
Price 1.52 1.65 1.80 1.56 1.72 1.75 1.80 -
P/RPS 0.78 1.41 3.04 0.65 0.99 1.51 2.34 -51.82%
P/EPS 9.74 23.12 54.94 5.80 9.37 20.59 26.51 -48.60%
EY 10.27 4.33 1.82 17.23 10.67 4.86 3.77 94.69%
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.47 0.40 0.45 0.48 0.50 -16.67%

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