[DKLS] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -82.23%
YoY- 21.98%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 210,981 153,409 93,727 50,633 226,988 175,873 123,271 42.94%
PBT 29,697 22,547 8,739 5,237 31,706 18,722 11,562 87.22%
Tax -8,701 -6,687 -3,104 -1,636 -7,956 -5,951 -4,268 60.57%
NP 20,996 15,860 5,635 3,601 23,750 12,771 7,294 101.96%
-
NP to SH 21,662 16,484 6,750 4,307 24,240 15,246 9,151 77.33%
-
Tax Rate 29.30% 29.66% 35.52% 31.24% 25.09% 31.79% 36.91% -
Total Cost 189,985 137,549 88,092 47,032 203,238 163,102 115,977 38.83%
-
Net Worth 329,083 322,594 314,251 312,397 308,689 296,638 292,930 8.04%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,780 - - - 2,780 - - -
Div Payout % 12.84% - - - 11.47% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 329,083 322,594 314,251 312,397 308,689 296,638 292,930 8.04%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.95% 10.34% 6.01% 7.11% 10.46% 7.26% 5.92% -
ROE 6.58% 5.11% 2.15% 1.38% 7.85% 5.14% 3.12% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 227.60 165.49 101.11 54.62 244.86 189.72 132.98 42.94%
EPS 23.37 17.78 7.28 4.65 26.15 16.45 9.87 77.36%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.55 3.48 3.39 3.37 3.33 3.20 3.16 8.04%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 227.76 165.61 101.18 54.66 245.04 189.86 133.07 42.94%
EPS 23.38 17.79 7.29 4.65 26.17 16.46 9.88 77.30%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.5525 3.4825 3.3924 3.3724 3.3324 3.2023 3.1623 8.04%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.77 1.75 1.75 1.64 1.52 1.28 1.24 -
P/RPS 0.78 1.06 1.73 3.00 0.62 0.67 0.93 -11.03%
P/EPS 7.57 9.84 24.03 35.30 5.81 7.78 12.56 -28.58%
EY 13.20 10.16 4.16 2.83 17.20 12.85 7.96 39.97%
DY 1.69 0.00 0.00 0.00 1.97 0.00 0.00 -
P/NAPS 0.50 0.50 0.52 0.49 0.46 0.40 0.39 17.96%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 17/11/14 18/08/14 29/05/14 28/02/14 18/11/13 19/08/13 -
Price 1.77 1.82 1.70 1.69 1.60 1.56 1.27 -
P/RPS 0.78 1.10 1.68 3.09 0.65 0.82 0.96 -12.89%
P/EPS 7.57 10.23 23.35 36.37 6.12 9.49 12.87 -29.73%
EY 13.20 9.77 4.28 2.75 16.34 10.54 7.77 42.23%
DY 1.69 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 0.50 0.52 0.50 0.50 0.48 0.49 0.40 15.99%

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