[DKLS] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -70.94%
YoY- 46.16%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 222,340 161,414 107,772 71,253 210,981 153,409 93,727 77.59%
PBT 30,187 21,252 9,846 8,748 29,697 22,547 8,739 127.99%
Tax -4,905 -4,147 -2,562 -2,662 -8,701 -6,687 -3,104 35.55%
NP 25,282 17,105 7,284 6,086 20,996 15,860 5,635 171.28%
-
NP to SH 24,916 17,009 7,878 6,295 21,662 16,484 6,750 138.27%
-
Tax Rate 16.25% 19.51% 26.02% 30.43% 29.30% 29.66% 35.52% -
Total Cost 197,058 144,309 100,488 65,167 189,985 137,549 88,092 70.79%
-
Net Worth 358,747 353,185 340,207 334,645 329,083 322,594 314,251 9.20%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 2,780 - - - 2,780 - - -
Div Payout % 11.16% - - - 12.84% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 358,747 353,185 340,207 334,645 329,083 322,594 314,251 9.20%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.37% 10.60% 6.76% 8.54% 9.95% 10.34% 6.01% -
ROE 6.95% 4.82% 2.32% 1.88% 6.58% 5.11% 2.15% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 239.85 174.13 116.26 76.86 227.60 165.49 101.11 77.58%
EPS 26.88 18.35 8.50 6.79 23.37 17.78 7.28 138.32%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.87 3.81 3.67 3.61 3.55 3.48 3.39 9.20%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 240.02 174.25 116.34 76.92 227.76 165.61 101.18 77.58%
EPS 26.90 18.36 8.50 6.80 23.38 17.79 7.29 138.22%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.8728 3.8127 3.6726 3.6126 3.5525 3.4825 3.3924 9.20%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.76 1.71 1.77 1.79 1.77 1.75 1.75 -
P/RPS 0.73 0.98 1.52 2.33 0.78 1.06 1.73 -43.65%
P/EPS 6.55 9.32 20.83 26.36 7.57 9.84 24.03 -57.86%
EY 15.27 10.73 4.80 3.79 13.20 10.16 4.16 137.39%
DY 1.70 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.45 0.45 0.48 0.50 0.50 0.50 0.52 -9.16%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 16/11/15 28/08/15 25/05/15 27/02/15 17/11/14 18/08/14 -
Price 1.56 1.72 1.75 1.80 1.77 1.82 1.70 -
P/RPS 0.65 0.99 1.51 2.34 0.78 1.10 1.68 -46.81%
P/EPS 5.80 9.37 20.59 26.51 7.57 10.23 23.35 -60.38%
EY 17.23 10.67 4.86 3.77 13.20 9.77 4.28 152.42%
DY 1.92 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.40 0.45 0.48 0.50 0.50 0.52 0.50 -13.78%

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