[DKLS] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -37.8%
YoY- -16.98%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 51,114 52,602 65,551 57,720 70,511 54,674 55,162 -4.94%
PBT 12,984 7,160 6,891 4,671 7,062 5,779 7,170 48.40%
Tax -2,005 -1,683 -2,972 -1,296 -2,358 -1,491 -3,364 -29.11%
NP 10,979 5,477 3,919 3,375 4,704 4,288 3,806 102.25%
-
NP to SH 8,994 6,095 5,620 3,531 5,677 5,549 4,825 51.29%
-
Tax Rate 15.44% 23.51% 43.13% 27.75% 33.39% 25.80% 46.92% -
Total Cost 40,135 47,125 61,632 54,345 65,807 50,386 51,356 -15.11%
-
Net Worth 308,689 296,638 292,930 286,441 282,835 277,171 274,390 8.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,780 - - - 2,780 - - -
Div Payout % 30.92% - - - 48.99% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 308,689 296,638 292,930 286,441 282,835 277,171 274,390 8.14%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 21.48% 10.41% 5.98% 5.85% 6.67% 7.84% 6.90% -
ROE 2.91% 2.05% 1.92% 1.23% 2.01% 2.00% 1.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.14 56.74 70.71 62.27 76.06 58.98 59.51 -4.94%
EPS 9.70 6.58 6.06 3.81 6.12 5.99 5.20 51.36%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.33 3.20 3.16 3.09 3.0511 2.99 2.96 8.14%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.18 56.79 70.76 62.31 76.12 59.02 59.55 -4.94%
EPS 9.71 6.58 6.07 3.81 6.13 5.99 5.21 51.27%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.3324 3.2023 3.1623 3.0922 3.0533 2.9921 2.9621 8.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.52 1.28 1.24 1.14 1.10 1.10 1.13 -
P/RPS 2.76 2.26 1.75 1.83 1.45 1.87 1.90 28.17%
P/EPS 15.67 19.47 20.45 29.93 17.96 18.38 21.71 -19.48%
EY 6.38 5.14 4.89 3.34 5.57 5.44 4.61 24.11%
DY 1.97 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 0.46 0.40 0.39 0.37 0.36 0.37 0.38 13.54%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 18/11/13 19/08/13 22/05/13 25/02/13 12/11/12 15/08/12 -
Price 1.60 1.56 1.27 1.29 1.13 1.10 1.11 -
P/RPS 2.90 2.75 1.80 2.07 1.49 1.87 1.87 33.87%
P/EPS 16.49 23.73 20.95 33.87 18.45 18.38 21.33 -15.72%
EY 6.06 4.21 4.77 2.95 5.42 5.44 4.69 18.57%
DY 1.87 0.00 0.00 0.00 2.65 0.00 0.00 -
P/NAPS 0.48 0.49 0.40 0.42 0.37 0.37 0.38 16.80%

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