[DKLS] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -61.0%
YoY- 117.55%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 183,865 133,143 84,174 39,763 190,742 144,288 99,621 50.29%
PBT 24,686 20,521 11,455 5,017 15,119 16,237 6,263 148.90%
Tax -7,142 -5,964 -3,462 -1,632 -6,130 -4,896 -1,989 133.94%
NP 17,544 14,557 7,993 3,385 8,989 11,341 4,274 155.70%
-
NP to SH 19,247 15,645 8,805 3,620 9,283 12,081 5,707 124.39%
-
Tax Rate 28.93% 29.06% 30.22% 32.53% 40.55% 30.15% 31.76% -
Total Cost 166,321 118,586 76,181 36,378 181,753 132,947 95,347 44.76%
-
Net Worth 265,955 262,322 257,291 252,443 248,373 250,233 245,039 5.59%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,780 - - - 2,085 - - -
Div Payout % 14.45% - - - 22.46% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 265,955 262,322 257,291 252,443 248,373 250,233 245,039 5.59%
NOSH 92,690 92,683 92,684 92,820 92,676 92,716 92,646 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.54% 10.93% 9.50% 8.51% 4.71% 7.86% 4.29% -
ROE 7.24% 5.96% 3.42% 1.43% 3.74% 4.83% 2.33% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 198.37 143.65 90.82 42.84 205.81 155.62 107.53 50.24%
EPS 20.76 16.88 9.50 3.90 10.01 13.03 6.16 124.28%
DPS 3.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 2.8693 2.8303 2.776 2.7197 2.68 2.6989 2.6449 5.56%
Adjusted Per Share Value based on latest NOSH - 92,820
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 198.49 143.73 90.87 42.93 205.91 155.76 107.54 50.30%
EPS 20.78 16.89 9.51 3.91 10.02 13.04 6.16 124.43%
DPS 3.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 2.8711 2.8318 2.7775 2.7252 2.6813 2.7013 2.6453 5.59%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.04 1.00 1.06 1.07 1.12 1.05 1.01 -
P/RPS 0.52 0.70 1.17 2.50 0.54 0.67 0.94 -32.53%
P/EPS 5.01 5.92 11.16 27.44 11.18 8.06 16.40 -54.54%
EY 19.97 16.88 8.96 3.64 8.94 12.41 6.10 120.00%
DY 2.88 0.00 0.00 0.00 2.01 0.00 0.00 -
P/NAPS 0.36 0.35 0.38 0.39 0.42 0.39 0.38 -3.53%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 10/11/11 19/08/11 23/05/11 25/02/11 22/11/10 19/08/10 -
Price 1.06 1.01 1.00 1.09 1.03 1.15 1.40 -
P/RPS 0.53 0.70 1.10 2.54 0.50 0.74 1.30 -44.92%
P/EPS 5.10 5.98 10.53 27.95 10.28 8.83 22.73 -62.97%
EY 19.59 16.71 9.50 3.58 9.72 11.33 4.40 169.90%
DY 2.83 0.00 0.00 0.00 2.18 0.00 0.00 -
P/NAPS 0.37 0.36 0.36 0.40 0.38 0.43 0.53 -21.25%

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