[DKLS] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
13-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -44.74%
YoY- -50.64%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 57,661 53,577 55,596 48,904 52,944 50,269 50,496 9.22%
PBT 1,798 3,342 4,061 2,895 6,881 5,751 6,416 -57.07%
Tax -907 -853 -1,232 -851 -3,182 -1,408 -2,179 -44.16%
NP 891 2,489 2,829 2,044 3,699 4,343 4,237 -64.53%
-
NP to SH 891 2,489 2,829 2,044 3,699 4,343 4,237 -64.53%
-
Tax Rate 50.44% 25.52% 30.34% 29.40% 46.24% 24.48% 33.96% -
Total Cost 56,770 51,088 52,767 46,860 49,245 45,926 46,259 14.58%
-
Net Worth 170,017 163,587 162,667 151,005 149,604 146,134 138,548 14.57%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,636 - - - - - - -
Div Payout % 408.16% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 170,017 163,587 162,667 151,005 149,604 146,134 138,548 14.57%
NOSH 90,918 87,950 88,406 83,428 82,200 82,098 80,551 8.38%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.55% 4.65% 5.09% 4.18% 6.99% 8.64% 8.39% -
ROE 0.52% 1.52% 1.74% 1.35% 2.47% 2.97% 3.06% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 63.42 60.92 62.89 58.62 64.41 61.23 62.69 0.77%
EPS 0.98 2.83 3.20 2.45 4.50 5.29 5.26 -67.27%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.86 1.84 1.81 1.82 1.78 1.72 5.71%
Adjusted Per Share Value based on latest NOSH - 83,428
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 62.20 57.80 59.97 52.76 57.11 54.23 54.47 9.22%
EPS 0.96 2.69 3.05 2.20 3.99 4.69 4.57 -64.56%
DPS 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8341 1.7647 1.7548 1.629 1.6139 1.5764 1.4946 14.57%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.42 1.59 1.46 1.40 1.57 1.70 1.94 -
P/RPS 2.24 2.61 2.32 2.39 2.44 2.78 3.09 -19.25%
P/EPS 144.90 56.18 45.63 57.14 34.89 32.14 36.88 148.37%
EY 0.69 1.78 2.19 1.75 2.87 3.11 2.71 -59.72%
DY 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.79 0.77 0.86 0.96 1.13 -23.18%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 18/11/03 25/08/03 13/05/03 25/02/03 25/11/02 28/08/02 -
Price 1.53 1.53 1.76 1.38 1.50 1.68 1.89 -
P/RPS 2.41 2.51 2.80 2.35 2.33 2.74 3.01 -13.73%
P/EPS 156.12 54.06 55.00 56.33 33.33 31.76 35.93 165.56%
EY 0.64 1.85 1.82 1.78 3.00 3.15 2.78 -62.33%
DY 2.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.96 0.76 0.82 0.94 1.10 -17.74%

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