[DKLS] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 18.07%
YoY- 17.49%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 70,511 54,674 55,162 33,466 50,722 48,969 44,411 35.90%
PBT 7,062 5,779 7,170 4,309 4,165 9,066 6,438 6.33%
Tax -2,358 -1,491 -3,364 -870 -1,178 -2,502 -1,830 18.32%
NP 4,704 4,288 3,806 3,439 2,987 6,564 4,608 1.37%
-
NP to SH 5,677 5,549 4,825 4,253 3,602 6,840 5,185 6.20%
-
Tax Rate 33.39% 25.80% 46.92% 20.19% 28.28% 27.60% 28.42% -
Total Cost 65,807 50,386 51,356 30,027 47,735 42,405 39,803 39.60%
-
Net Worth 282,835 277,171 274,390 269,755 266,035 262,320 257,487 6.42%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,780 - - - 2,781 - - -
Div Payout % 48.99% - - - 77.22% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 282,835 277,171 274,390 269,755 266,035 262,320 257,487 6.42%
NOSH 92,699 92,699 92,699 92,699 92,717 92,682 92,754 -0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.67% 7.84% 6.90% 10.28% 5.89% 13.40% 10.38% -
ROE 2.01% 2.00% 1.76% 1.58% 1.35% 2.61% 2.01% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 76.06 58.98 59.51 36.10 54.71 52.83 47.88 35.95%
EPS 6.12 5.99 5.20 4.59 3.89 7.38 5.59 6.19%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.0511 2.99 2.96 2.91 2.8693 2.8303 2.776 6.47%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 76.12 59.02 59.55 36.13 54.76 52.86 47.94 35.91%
EPS 6.13 5.99 5.21 4.59 3.89 7.38 5.60 6.18%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.0533 2.9921 2.9621 2.9121 2.8719 2.8318 2.7796 6.43%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.10 1.10 1.13 1.06 1.04 1.00 1.06 -
P/RPS 1.45 1.87 1.90 2.94 1.90 1.89 2.21 -24.39%
P/EPS 17.96 18.38 21.71 23.10 26.77 13.55 18.96 -3.53%
EY 5.57 5.44 4.61 4.33 3.74 7.38 5.27 3.74%
DY 2.73 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 0.36 0.37 0.38 0.36 0.36 0.35 0.38 -3.52%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 12/11/12 15/08/12 21/05/12 27/02/12 10/11/11 19/08/11 -
Price 1.13 1.10 1.11 1.07 1.06 1.01 1.00 -
P/RPS 1.49 1.87 1.87 2.96 1.94 1.91 2.09 -20.11%
P/EPS 18.45 18.38 21.33 23.32 27.29 13.69 17.89 2.06%
EY 5.42 5.44 4.69 4.29 3.67 7.31 5.59 -2.02%
DY 2.65 0.00 0.00 0.00 2.83 0.00 0.00 -
P/NAPS 0.37 0.37 0.38 0.37 0.37 0.36 0.36 1.83%

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