[DKLS] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2.31%
YoY- 57.61%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 52,602 65,551 57,720 70,511 54,674 55,162 33,466 35.14%
PBT 7,160 6,891 4,671 7,062 5,779 7,170 4,309 40.24%
Tax -1,683 -2,972 -1,296 -2,358 -1,491 -3,364 -870 55.19%
NP 5,477 3,919 3,375 4,704 4,288 3,806 3,439 36.33%
-
NP to SH 6,095 5,620 3,531 5,677 5,549 4,825 4,253 27.08%
-
Tax Rate 23.51% 43.13% 27.75% 33.39% 25.80% 46.92% 20.19% -
Total Cost 47,125 61,632 54,345 65,807 50,386 51,356 30,027 35.01%
-
Net Worth 296,638 292,930 286,441 282,835 277,171 274,390 269,755 6.53%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 2,780 - - - -
Div Payout % - - - 48.99% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 296,638 292,930 286,441 282,835 277,171 274,390 269,755 6.53%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.41% 5.98% 5.85% 6.67% 7.84% 6.90% 10.28% -
ROE 2.05% 1.92% 1.23% 2.01% 2.00% 1.76% 1.58% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 56.74 70.71 62.27 76.06 58.98 59.51 36.10 35.14%
EPS 6.58 6.06 3.81 6.12 5.99 5.20 4.59 27.11%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.20 3.16 3.09 3.0511 2.99 2.96 2.91 6.53%
Adjusted Per Share Value based on latest NOSH - 92,699
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 56.79 70.76 62.31 76.12 59.02 59.55 36.13 35.15%
EPS 6.58 6.07 3.81 6.13 5.99 5.21 4.59 27.11%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.2023 3.1623 3.0922 3.0533 2.9921 2.9621 2.9121 6.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.28 1.24 1.14 1.10 1.10 1.13 1.06 -
P/RPS 2.26 1.75 1.83 1.45 1.87 1.90 2.94 -16.07%
P/EPS 19.47 20.45 29.93 17.96 18.38 21.71 23.10 -10.76%
EY 5.14 4.89 3.34 5.57 5.44 4.61 4.33 12.09%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.37 0.36 0.37 0.38 0.36 7.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 19/08/13 22/05/13 25/02/13 12/11/12 15/08/12 21/05/12 -
Price 1.56 1.27 1.29 1.13 1.10 1.11 1.07 -
P/RPS 2.75 1.80 2.07 1.49 1.87 1.87 2.96 -4.78%
P/EPS 23.73 20.95 33.87 18.45 18.38 21.33 23.32 1.16%
EY 4.21 4.77 2.95 5.42 5.44 4.69 4.29 -1.24%
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 0.49 0.40 0.42 0.37 0.37 0.38 0.37 20.57%

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