[DKLS] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -0.82%
YoY- 17.96%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 146,278 149,849 157,030 142,190 135,048 125,982 123,354 12.04%
PBT 4,687 4,359 3,771 3,943 3,903 3,996 4,560 1.84%
Tax -1,811 -2,056 304 491 555 472 -2,240 -13.22%
NP 2,876 2,303 4,075 4,434 4,458 4,468 2,320 15.41%
-
NP to SH 2,781 2,219 4,128 4,459 4,496 4,519 2,260 14.84%
-
Tax Rate 38.64% 47.17% -8.06% -12.45% -14.22% -11.81% 49.12% -
Total Cost 143,402 147,546 152,955 137,756 130,590 121,514 121,034 11.98%
-
Net Worth 181,180 93,396 184,335 182,280 180,846 92,618 175,120 2.29%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,801 2,801 - - - - 2,633 4.21%
Div Payout % 100.75% 126.27% - - - - 116.52% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 181,180 93,396 184,335 182,280 180,846 92,618 175,120 2.29%
NOSH 92,439 93,396 93,571 93,000 92,741 92,618 92,656 -0.15%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.97% 1.54% 2.60% 3.12% 3.30% 3.55% 1.88% -
ROE 1.53% 2.38% 2.24% 2.45% 2.49% 4.88% 1.29% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 158.24 160.44 167.82 152.89 145.62 136.02 133.13 12.22%
EPS 3.01 2.38 4.41 4.79 4.85 4.88 2.44 15.03%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 2.84 3.72%
NAPS 1.96 1.00 1.97 1.96 1.95 1.00 1.89 2.45%
Adjusted Per Share Value based on latest NOSH - 93,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 157.80 161.65 169.40 153.39 145.68 135.90 133.07 12.04%
EPS 3.00 2.39 4.45 4.81 4.85 4.87 2.44 14.78%
DPS 3.02 3.02 0.00 0.00 0.00 0.00 2.84 4.18%
NAPS 1.9545 1.0075 1.9885 1.9664 1.9509 0.9991 1.8891 2.29%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.67 0.61 0.61 0.62 0.64 0.60 0.69 -
P/RPS 0.42 0.38 0.36 0.41 0.44 0.44 0.52 -13.28%
P/EPS 22.27 25.67 13.83 12.93 13.20 12.30 28.29 -14.75%
EY 4.49 3.89 7.23 7.73 7.57 8.13 3.53 17.41%
DY 4.48 4.92 0.00 0.00 0.00 0.00 4.12 5.74%
P/NAPS 0.34 0.61 0.31 0.32 0.33 0.60 0.37 -5.48%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 28/02/07 24/11/06 16/08/06 29/05/06 27/02/06 21/11/05 -
Price 0.75 0.67 0.63 0.65 0.65 0.72 0.68 -
P/RPS 0.47 0.42 0.38 0.43 0.45 0.53 0.51 -5.30%
P/EPS 24.93 28.20 14.28 13.56 13.41 14.76 27.88 -7.19%
EY 4.01 3.55 7.00 7.38 7.46 6.78 3.59 7.66%
DY 4.00 4.48 0.00 0.00 0.00 0.00 4.18 -2.89%
P/NAPS 0.38 0.67 0.32 0.33 0.33 0.72 0.36 3.67%

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