[DKLS] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 26.03%
YoY- -21.39%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 195,452 190,859 161,329 155,395 146,278 149,849 157,030 15.69%
PBT 16,419 13,652 15,732 5,927 4,687 4,359 3,771 166.40%
Tax -3,941 -3,058 -2,747 -2,302 -1,811 -2,056 304 -
NP 12,478 10,594 12,985 3,625 2,876 2,303 4,075 110.72%
-
NP to SH 16,245 14,317 9,989 3,505 2,781 2,219 4,128 149.05%
-
Tax Rate 24.00% 22.40% 17.46% 38.84% 38.64% 47.17% -8.06% -
Total Cost 182,974 180,265 148,344 151,770 143,402 147,546 152,955 12.67%
-
Net Worth 192,604 191,021 186,256 180,671 181,180 93,396 184,335 2.96%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 4,636 4,636 2,801 2,801 2,801 2,801 - -
Div Payout % 28.54% 32.38% 28.05% 79.94% 100.75% 126.27% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 192,604 191,021 186,256 180,671 181,180 93,396 184,335 2.96%
NOSH 92,598 92,729 92,664 92,651 92,439 93,396 93,571 -0.69%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.38% 5.55% 8.05% 2.33% 1.97% 1.54% 2.60% -
ROE 8.43% 7.49% 5.36% 1.94% 1.53% 2.38% 2.24% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 211.08 205.82 174.10 167.72 158.24 160.44 167.82 16.50%
EPS 17.54 15.44 10.78 3.78 3.01 2.38 4.41 150.82%
DPS 5.00 5.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 2.08 2.06 2.01 1.95 1.96 1.00 1.97 3.68%
Adjusted Per Share Value based on latest NOSH - 92,651
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 211.00 206.04 174.16 167.75 157.91 161.77 169.52 15.69%
EPS 17.54 15.46 10.78 3.78 3.00 2.40 4.46 148.94%
DPS 5.01 5.01 3.02 3.02 3.02 3.02 0.00 -
NAPS 2.0792 2.0621 2.0107 1.9504 1.9559 1.0082 1.99 2.96%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.88 0.78 0.76 0.80 0.67 0.61 0.61 -
P/RPS 0.42 0.38 0.44 0.48 0.42 0.38 0.36 10.81%
P/EPS 5.02 5.05 7.05 21.15 22.27 25.67 13.83 -49.08%
EY 19.94 19.79 14.18 4.73 4.49 3.89 7.23 96.54%
DY 5.68 6.41 3.95 3.75 4.48 4.92 0.00 -
P/NAPS 0.42 0.38 0.38 0.41 0.34 0.61 0.31 22.41%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 27/02/08 29/11/07 28/08/07 22/05/07 28/02/07 24/11/06 -
Price 0.93 0.90 0.75 0.77 0.75 0.67 0.63 -
P/RPS 0.44 0.44 0.43 0.46 0.47 0.42 0.38 10.25%
P/EPS 5.30 5.83 6.96 20.35 24.93 28.20 14.28 -48.32%
EY 18.86 17.16 14.37 4.91 4.01 3.55 7.00 93.50%
DY 5.38 5.56 4.00 3.90 4.00 4.48 0.00 -
P/NAPS 0.45 0.44 0.37 0.39 0.38 0.67 0.32 25.49%

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