[DKLS] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
12-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 15.01%
YoY- -18.87%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 65,551 57,720 70,511 54,674 55,162 33,466 50,722 18.66%
PBT 6,891 4,671 7,062 5,779 7,170 4,309 4,165 39.93%
Tax -2,972 -1,296 -2,358 -1,491 -3,364 -870 -1,178 85.43%
NP 3,919 3,375 4,704 4,288 3,806 3,439 2,987 19.86%
-
NP to SH 5,620 3,531 5,677 5,549 4,825 4,253 3,602 34.55%
-
Tax Rate 43.13% 27.75% 33.39% 25.80% 46.92% 20.19% 28.28% -
Total Cost 61,632 54,345 65,807 50,386 51,356 30,027 47,735 18.58%
-
Net Worth 292,930 286,441 282,835 277,171 274,390 269,755 266,035 6.63%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,780 - - - 2,781 -
Div Payout % - - 48.99% - - - 77.22% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 292,930 286,441 282,835 277,171 274,390 269,755 266,035 6.63%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,717 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.98% 5.85% 6.67% 7.84% 6.90% 10.28% 5.89% -
ROE 1.92% 1.23% 2.01% 2.00% 1.76% 1.58% 1.35% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.71 62.27 76.06 58.98 59.51 36.10 54.71 18.67%
EPS 6.06 3.81 6.12 5.99 5.20 4.59 3.89 34.42%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.16 3.09 3.0511 2.99 2.96 2.91 2.8693 6.65%
Adjusted Per Share Value based on latest NOSH - 92,699
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.76 62.31 76.12 59.02 59.55 36.13 54.76 18.65%
EPS 6.07 3.81 6.13 5.99 5.21 4.59 3.89 34.56%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.1623 3.0922 3.0533 2.9921 2.9621 2.9121 2.8719 6.63%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.24 1.14 1.10 1.10 1.13 1.06 1.04 -
P/RPS 1.75 1.83 1.45 1.87 1.90 2.94 1.90 -5.33%
P/EPS 20.45 29.93 17.96 18.38 21.71 23.10 26.77 -16.44%
EY 4.89 3.34 5.57 5.44 4.61 4.33 3.74 19.59%
DY 0.00 0.00 2.73 0.00 0.00 0.00 2.88 -
P/NAPS 0.39 0.37 0.36 0.37 0.38 0.36 0.36 5.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 22/05/13 25/02/13 12/11/12 15/08/12 21/05/12 27/02/12 -
Price 1.27 1.29 1.13 1.10 1.11 1.07 1.06 -
P/RPS 1.80 2.07 1.49 1.87 1.87 2.96 1.94 -4.87%
P/EPS 20.95 33.87 18.45 18.38 21.33 23.32 27.29 -16.17%
EY 4.77 2.95 5.42 5.44 4.69 4.29 3.67 19.11%
DY 0.00 0.00 2.65 0.00 0.00 0.00 2.83 -
P/NAPS 0.40 0.42 0.37 0.37 0.38 0.37 0.37 5.33%

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