[DKLS] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -87.81%
YoY- -51.76%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 246,173 181,638 108,754 54,840 222,340 161,414 107,772 73.00%
PBT 57,052 18,049 7,437 4,503 30,187 21,252 9,846 220.89%
Tax -6,833 -4,361 -2,374 -866 -4,905 -4,147 -2,562 91.74%
NP 50,219 13,688 5,063 3,637 25,282 17,105 7,284 260.12%
-
NP to SH 50,893 14,466 6,617 3,037 24,916 17,009 7,878 244.91%
-
Tax Rate 11.98% 24.16% 31.92% 19.23% 16.25% 19.51% 26.02% -
Total Cost 195,954 167,950 103,691 51,203 197,058 144,309 100,488 55.76%
-
Net Worth 394,900 367,090 361,528 356,893 358,747 353,185 340,207 10.39%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 2,780 - - - 2,780 - - -
Div Payout % 5.46% - - - 11.16% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 394,900 367,090 361,528 356,893 358,747 353,185 340,207 10.39%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 20.40% 7.54% 4.66% 6.63% 11.37% 10.60% 6.76% -
ROE 12.89% 3.94% 1.83% 0.85% 6.95% 4.82% 2.32% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 265.56 195.94 117.32 59.16 239.85 174.13 116.26 73.00%
EPS 54.90 15.61 7.14 3.28 26.88 18.35 8.50 244.86%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 4.26 3.96 3.90 3.85 3.87 3.81 3.67 10.39%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 265.75 196.08 117.40 59.20 240.02 174.25 116.34 73.01%
EPS 54.94 15.62 7.14 3.28 26.90 18.36 8.50 245.03%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 4.2631 3.9628 3.9028 3.8528 3.8728 3.8127 3.6726 10.40%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.50 1.51 1.74 1.76 1.76 1.71 1.77 -
P/RPS 0.56 0.77 1.48 2.98 0.73 0.98 1.52 -48.45%
P/EPS 2.73 9.68 24.38 53.72 6.55 9.32 20.83 -74.03%
EY 36.60 10.33 4.10 1.86 15.27 10.73 4.80 285.02%
DY 2.00 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 0.35 0.38 0.45 0.46 0.45 0.45 0.48 -18.91%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 21/11/16 22/08/16 23/05/16 25/02/16 16/11/15 28/08/15 -
Price 1.75 1.52 1.65 1.80 1.56 1.72 1.75 -
P/RPS 0.66 0.78 1.41 3.04 0.65 0.99 1.51 -42.26%
P/EPS 3.19 9.74 23.12 54.94 5.80 9.37 20.59 -70.99%
EY 31.37 10.27 4.33 1.82 17.23 10.67 4.86 244.71%
DY 1.71 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.41 0.38 0.42 0.47 0.40 0.45 0.48 -9.93%

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