[DKLS] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 8.45%
YoY- 9.84%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 43,094 50,633 51,114 52,602 65,551 57,720 70,511 -28.04%
PBT 3,502 5,237 12,984 7,160 6,891 4,671 7,062 -37.42%
Tax -1,468 -1,636 -2,005 -1,683 -2,972 -1,296 -2,358 -27.15%
NP 2,034 3,601 10,979 5,477 3,919 3,375 4,704 -42.90%
-
NP to SH 2,443 4,307 8,994 6,095 5,620 3,531 5,677 -43.08%
-
Tax Rate 41.92% 31.24% 15.44% 23.51% 43.13% 27.75% 33.39% -
Total Cost 41,060 47,032 40,135 47,125 61,632 54,345 65,807 -27.04%
-
Net Worth 314,251 312,397 308,689 296,638 292,930 286,441 282,835 7.29%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 2,780 - - - 2,780 -
Div Payout % - - 30.92% - - - 48.99% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 314,251 312,397 308,689 296,638 292,930 286,441 282,835 7.29%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.72% 7.11% 21.48% 10.41% 5.98% 5.85% 6.67% -
ROE 0.78% 1.38% 2.91% 2.05% 1.92% 1.23% 2.01% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.49 54.62 55.14 56.74 70.71 62.27 76.06 -28.04%
EPS 2.64 4.65 9.70 6.58 6.06 3.81 6.12 -42.99%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.39 3.37 3.33 3.20 3.16 3.09 3.0511 7.29%
Adjusted Per Share Value based on latest NOSH - 92,699
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.52 54.66 55.18 56.79 70.76 62.31 76.12 -28.04%
EPS 2.64 4.65 9.71 6.58 6.07 3.81 6.13 -43.05%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.3924 3.3724 3.3324 3.2023 3.1623 3.0922 3.0533 7.29%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.75 1.64 1.52 1.28 1.24 1.14 1.10 -
P/RPS 3.76 3.00 2.76 2.26 1.75 1.83 1.45 89.07%
P/EPS 66.40 35.30 15.67 19.47 20.45 29.93 17.96 139.67%
EY 1.51 2.83 6.38 5.14 4.89 3.34 5.57 -58.21%
DY 0.00 0.00 1.97 0.00 0.00 0.00 2.73 -
P/NAPS 0.52 0.49 0.46 0.40 0.39 0.37 0.36 27.86%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 29/05/14 28/02/14 18/11/13 19/08/13 22/05/13 25/02/13 -
Price 1.70 1.69 1.60 1.56 1.27 1.29 1.13 -
P/RPS 3.66 3.09 2.90 2.75 1.80 2.07 1.49 82.35%
P/EPS 64.51 36.37 16.49 23.73 20.95 33.87 18.45 130.89%
EY 1.55 2.75 6.06 4.21 4.77 2.95 5.42 -56.69%
DY 0.00 0.00 1.87 0.00 0.00 0.00 2.65 -
P/NAPS 0.50 0.50 0.48 0.49 0.40 0.42 0.37 22.29%

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