[DKLS] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -78.59%
YoY- 169.57%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 238,509 180,257 106,268 37,119 190,858 137,146 82,522 102.25%
PBT 43,712 42,129 15,281 4,096 13,652 14,207 3,640 420.46%
Tax -6,039 -5,161 -3,693 -1,051 -3,190 -1,809 -764 294.33%
NP 37,673 36,968 11,588 3,045 10,462 12,398 2,876 451.36%
-
NP to SH 37,747 37,001 11,614 3,065 14,316 9,560 2,814 460.12%
-
Tax Rate 13.82% 12.25% 24.17% 25.66% 23.37% 12.73% 20.99% -
Total Cost 200,836 143,289 94,680 34,074 180,396 124,748 79,646 84.74%
-
Net Worth 226,185 225,287 202,063 192,604 191,003 186,378 180,503 16.15%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,780 - - - 4,636 - - -
Div Payout % 7.37% - - - 32.38% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 226,185 225,287 202,063 192,604 191,003 186,378 180,503 16.15%
NOSH 92,698 92,711 92,689 92,598 92,720 92,725 92,565 0.09%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.80% 20.51% 10.90% 8.20% 5.48% 9.04% 3.49% -
ROE 16.69% 16.42% 5.75% 1.59% 7.50% 5.13% 1.56% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 257.29 194.43 114.65 40.09 205.84 147.91 89.15 102.05%
EPS 40.72 39.91 12.53 3.31 15.44 10.31 3.04 459.59%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.44 2.43 2.18 2.08 2.06 2.01 1.95 16.04%
Adjusted Per Share Value based on latest NOSH - 92,598
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 257.48 194.59 114.72 40.07 206.04 148.05 89.08 102.26%
EPS 40.75 39.94 12.54 3.31 15.45 10.32 3.04 459.86%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.4417 2.432 2.1813 2.0792 2.0619 2.012 1.9486 16.14%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.91 0.90 0.90 0.88 0.78 0.76 0.80 -
P/RPS 0.35 0.46 0.79 2.20 0.38 0.51 0.90 -46.56%
P/EPS 2.23 2.26 7.18 26.59 5.05 7.37 26.32 -80.56%
EY 44.75 44.34 13.92 3.76 19.79 13.57 3.80 413.76%
DY 3.30 0.00 0.00 0.00 6.41 0.00 0.00 -
P/NAPS 0.37 0.37 0.41 0.42 0.38 0.38 0.41 -6.58%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 21/08/08 23/05/08 27/02/08 29/11/07 28/08/07 -
Price 0.93 0.93 0.90 0.93 0.90 0.75 0.77 -
P/RPS 0.36 0.48 0.79 2.32 0.44 0.51 0.86 -43.89%
P/EPS 2.28 2.33 7.18 28.10 5.83 7.27 25.33 -79.76%
EY 43.78 42.91 13.92 3.56 17.16 13.75 3.95 393.49%
DY 3.23 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.38 0.38 0.41 0.45 0.44 0.37 0.39 -1.70%

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