[DKLS] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 298.44%
YoY- 59.7%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 36,519 71,253 57,572 59,682 43,094 50,633 51,114 -20.12%
PBT 1,098 8,748 7,150 13,808 3,502 5,237 12,984 -80.82%
Tax 100 -2,662 -2,014 -3,583 -1,468 -1,636 -2,005 -
NP 1,198 6,086 5,136 10,225 2,034 3,601 10,979 -77.25%
-
NP to SH 1,583 6,295 5,178 9,734 2,443 4,307 8,994 -68.69%
-
Tax Rate -9.11% 30.43% 28.17% 25.95% 41.92% 31.24% 15.44% -
Total Cost 35,321 65,167 52,436 49,457 41,060 47,032 40,135 -8.18%
-
Net Worth 340,207 334,645 329,083 322,594 314,251 312,397 308,689 6.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 2,780 - - - 2,780 -
Div Payout % - - 53.71% - - - 30.92% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 340,207 334,645 329,083 322,594 314,251 312,397 308,689 6.71%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.28% 8.54% 8.92% 17.13% 4.72% 7.11% 21.48% -
ROE 0.47% 1.88% 1.57% 3.02% 0.78% 1.38% 2.91% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.39 76.86 62.11 64.38 46.49 54.62 55.14 -20.13%
EPS 1.71 6.79 5.59 10.50 2.64 4.65 9.70 -68.65%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.67 3.61 3.55 3.48 3.39 3.37 3.33 6.71%
Adjusted Per Share Value based on latest NOSH - 92,699
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.42 76.92 62.15 64.43 46.52 54.66 55.18 -20.13%
EPS 1.71 6.80 5.59 10.51 2.64 4.65 9.71 -68.68%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.6726 3.6126 3.5525 3.4825 3.3924 3.3724 3.3324 6.71%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.77 1.79 1.77 1.75 1.75 1.64 1.52 -
P/RPS 4.49 2.33 2.85 2.72 3.76 3.00 2.76 38.44%
P/EPS 103.65 26.36 31.69 16.67 66.40 35.30 15.67 253.59%
EY 0.96 3.79 3.16 6.00 1.51 2.83 6.38 -71.80%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.97 -
P/NAPS 0.48 0.50 0.50 0.50 0.52 0.49 0.46 2.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 27/02/15 17/11/14 18/08/14 29/05/14 28/02/14 -
Price 1.75 1.80 1.77 1.82 1.70 1.69 1.60 -
P/RPS 4.44 2.34 2.85 2.83 3.66 3.09 2.90 32.94%
P/EPS 102.48 26.51 31.69 17.33 64.51 36.37 16.49 239.15%
EY 0.98 3.77 3.16 5.77 1.55 2.75 6.06 -70.41%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.87 -
P/NAPS 0.48 0.50 0.50 0.52 0.50 0.50 0.48 0.00%

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