[DKLS] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -82.73%
YoY- -30.38%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 140,553 111,817 82,488 44,671 215,738 158,077 104,500 21.73%
PBT 7,508 6,009 4,115 2,046 12,127 10,298 6,956 5.19%
Tax -2,704 -1,285 -1,504 -623 -3,888 -2,935 -2,082 18.94%
NP 4,804 4,724 2,611 1,423 8,239 7,363 4,874 -0.95%
-
NP to SH 4,804 4,724 2,611 1,423 8,239 7,363 4,874 -0.95%
-
Tax Rate 36.01% 21.38% 36.55% 30.45% 32.06% 28.50% 29.93% -
Total Cost 135,749 107,093 79,877 43,248 207,499 150,714 99,626 22.79%
-
Net Worth 175,281 175,065 174,992 174,852 163,853 160,741 158,448 6.92%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,782 - - - 3,504 - - -
Div Payout % 57.92% - - - 42.54% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 175,281 175,065 174,992 174,852 163,853 160,741 158,448 6.92%
NOSH 92,741 92,627 92,588 93,006 87,622 86,420 86,113 5.04%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.42% 4.22% 3.17% 3.19% 3.82% 4.66% 4.66% -
ROE 2.74% 2.70% 1.49% 0.81% 5.03% 4.58% 3.08% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 151.55 120.72 89.09 48.03 246.21 182.92 121.35 15.89%
EPS 5.18 5.10 2.82 1.53 9.41 8.52 5.66 -5.71%
DPS 3.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.89 1.89 1.89 1.88 1.87 1.86 1.84 1.79%
Adjusted Per Share Value based on latest NOSH - 93,006
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 151.62 120.62 88.98 48.19 232.73 170.53 112.73 21.73%
EPS 5.18 5.10 2.82 1.54 8.89 7.94 5.26 -1.01%
DPS 3.00 0.00 0.00 0.00 3.78 0.00 0.00 -
NAPS 1.8909 1.8885 1.8877 1.8862 1.7676 1.734 1.7093 6.93%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.00 1.09 1.15 1.48 1.42 1.59 1.46 -
P/RPS 0.66 0.90 1.29 3.08 0.58 0.87 1.20 -32.74%
P/EPS 19.31 21.37 40.78 96.73 15.10 18.66 25.80 -17.49%
EY 5.18 4.68 2.45 1.03 6.62 5.36 3.88 21.13%
DY 3.00 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.53 0.58 0.61 0.79 0.76 0.85 0.79 -23.27%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 23/11/04 23/08/04 24/05/04 25/02/04 18/11/03 25/08/03 -
Price 0.90 1.04 1.07 1.25 1.53 1.53 1.76 -
P/RPS 0.59 0.86 1.20 2.60 0.62 0.84 1.45 -44.93%
P/EPS 17.37 20.39 37.94 81.70 16.27 17.96 31.10 -32.05%
EY 5.76 4.90 2.64 1.22 6.15 5.57 3.22 47.09%
DY 3.33 0.00 0.00 0.00 2.61 0.00 0.00 -
P/NAPS 0.48 0.55 0.57 0.66 0.82 0.82 0.96 -36.87%

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