[DKLS] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -77.9%
YoY- 17.49%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 213,813 143,302 88,628 33,466 183,865 133,143 84,174 85.64%
PBT 24,320 17,258 11,479 4,309 24,686 20,521 11,455 64.81%
Tax -8,083 -5,725 -4,234 -870 -7,142 -5,964 -3,462 75.54%
NP 16,237 11,533 7,245 3,439 17,544 14,557 7,993 60.05%
-
NP to SH 20,304 14,627 9,078 4,253 19,247 15,645 8,805 74.10%
-
Tax Rate 33.24% 33.17% 36.88% 20.19% 28.93% 29.06% 30.22% -
Total Cost 197,576 131,769 81,383 30,027 166,321 118,586 76,181 88.22%
-
Net Worth 282,835 277,171 274,390 269,755 265,955 262,322 257,291 6.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,780 - - - 2,780 - - -
Div Payout % 13.70% - - - 14.45% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 282,835 277,171 274,390 269,755 265,955 262,322 257,291 6.48%
NOSH 92,699 92,699 92,699 92,699 92,690 92,683 92,684 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.59% 8.05% 8.17% 10.28% 9.54% 10.93% 9.50% -
ROE 7.18% 5.28% 3.31% 1.58% 7.24% 5.96% 3.42% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 230.65 154.59 95.61 36.10 198.37 143.65 90.82 85.61%
EPS 21.90 15.78 9.79 4.59 20.76 16.88 9.50 74.06%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.0511 2.99 2.96 2.91 2.8693 2.8303 2.776 6.47%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 230.82 154.70 95.68 36.13 198.49 143.73 90.87 85.64%
EPS 21.92 15.79 9.80 4.59 20.78 16.89 9.51 74.05%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.0533 2.9921 2.9621 2.9121 2.8711 2.8318 2.7775 6.48%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.10 1.10 1.13 1.06 1.04 1.00 1.06 -
P/RPS 0.48 0.71 1.18 2.94 0.52 0.70 1.17 -44.63%
P/EPS 5.02 6.97 11.54 23.10 5.01 5.92 11.16 -41.15%
EY 19.91 14.34 8.67 4.33 19.97 16.88 8.96 69.87%
DY 2.73 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 0.36 0.37 0.38 0.36 0.36 0.35 0.38 -3.52%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 12/11/12 15/08/12 21/05/12 27/02/12 10/11/11 19/08/11 -
Price 1.13 1.10 1.11 1.07 1.06 1.01 1.00 -
P/RPS 0.49 0.71 1.16 2.96 0.53 0.70 1.10 -41.52%
P/EPS 5.16 6.97 11.33 23.32 5.10 5.98 10.53 -37.70%
EY 19.38 14.34 8.82 4.29 19.59 16.71 9.50 60.50%
DY 2.65 0.00 0.00 0.00 2.83 0.00 0.00 -
P/NAPS 0.37 0.37 0.38 0.37 0.37 0.36 0.36 1.83%

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