[DKLS] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 21.57%
YoY- 46.16%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 60,926 53,642 36,519 71,253 57,572 59,682 43,094 25.88%
PBT 8,935 11,407 1,098 8,748 7,150 13,808 3,502 86.39%
Tax -758 -1,586 100 -2,662 -2,014 -3,583 -1,468 -35.56%
NP 8,177 9,821 1,198 6,086 5,136 10,225 2,034 152.19%
-
NP to SH 7,907 9,131 1,583 6,295 5,178 9,734 2,443 118.33%
-
Tax Rate 8.48% 13.90% -9.11% 30.43% 28.17% 25.95% 41.92% -
Total Cost 52,749 43,821 35,321 65,167 52,436 49,457 41,060 18.12%
-
Net Worth 358,747 353,185 340,207 334,645 329,083 322,594 314,251 9.20%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 2,780 - - - 2,780 - - -
Div Payout % 35.17% - - - 53.71% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 358,747 353,185 340,207 334,645 329,083 322,594 314,251 9.20%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.42% 18.31% 3.28% 8.54% 8.92% 17.13% 4.72% -
ROE 2.20% 2.59% 0.47% 1.88% 1.57% 3.02% 0.78% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 65.72 57.87 39.39 76.86 62.11 64.38 46.49 25.87%
EPS 8.53 9.85 1.71 6.79 5.59 10.50 2.64 118.08%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.87 3.81 3.67 3.61 3.55 3.48 3.39 9.20%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 65.77 57.91 39.42 76.92 62.15 64.43 46.52 25.88%
EPS 8.54 9.86 1.71 6.80 5.59 10.51 2.64 118.25%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.8728 3.8127 3.6726 3.6126 3.5525 3.4825 3.3924 9.20%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.76 1.71 1.77 1.79 1.77 1.75 1.75 -
P/RPS 2.68 2.96 4.49 2.33 2.85 2.72 3.76 -20.15%
P/EPS 20.63 17.36 103.65 26.36 31.69 16.67 66.40 -54.02%
EY 4.85 5.76 0.96 3.79 3.16 6.00 1.51 117.23%
DY 1.70 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.45 0.45 0.48 0.50 0.50 0.50 0.52 -9.16%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 16/11/15 28/08/15 25/05/15 27/02/15 17/11/14 18/08/14 -
Price 1.56 1.72 1.75 1.80 1.77 1.82 1.70 -
P/RPS 2.37 2.97 4.44 2.34 2.85 2.83 3.66 -25.09%
P/EPS 18.29 17.46 102.48 26.51 31.69 17.33 64.51 -56.74%
EY 5.47 5.73 0.98 3.77 3.16 5.77 1.55 131.26%
DY 1.92 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.40 0.45 0.48 0.50 0.50 0.52 0.50 -13.78%

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