[DKLS] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -8.45%
YoY- 51.18%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 280,600 276,189 276,704 257,103 250,076 238,509 233,970 12.89%
PBT 21,072 23,356 24,542 40,612 44,308 43,712 41,573 -36.45%
Tax -7,840 -7,872 -7,186 -5,713 -6,153 -6,039 -6,541 12.84%
NP 13,232 15,484 17,356 34,899 38,155 37,673 35,032 -47.77%
-
NP to SH 21,716 23,581 17,431 34,949 38,176 37,712 41,758 -35.35%
-
Tax Rate 37.21% 33.70% 29.28% 14.07% 13.89% 13.82% 15.73% -
Total Cost 267,368 260,705 259,348 222,204 211,921 200,836 198,938 21.80%
-
Net Worth 241,698 239,777 240,982 235,503 230,635 224,720 225,229 4.82%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 2,766 2,766 2,762 2,762 2,762 2,762 4,636 -29.15%
Div Payout % 12.74% 11.73% 15.85% 7.91% 7.24% 7.33% 11.10% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 241,698 239,777 240,982 235,503 230,635 224,720 225,229 4.82%
NOSH 92,960 92,222 92,685 92,717 92,624 92,098 92,687 0.19%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.72% 5.61% 6.27% 13.57% 15.26% 15.80% 14.97% -
ROE 8.98% 9.83% 7.23% 14.84% 16.55% 16.78% 18.54% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 301.85 299.48 298.54 277.30 269.99 258.97 252.43 12.67%
EPS 23.36 25.57 18.81 37.69 41.22 40.95 45.05 -35.48%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 5.00 -28.88%
NAPS 2.60 2.60 2.60 2.54 2.49 2.44 2.43 4.61%
Adjusted Per Share Value based on latest NOSH - 92,717
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 302.92 298.15 298.71 277.55 269.96 257.48 252.58 12.89%
EPS 23.44 25.46 18.82 37.73 41.21 40.71 45.08 -35.36%
DPS 2.99 2.99 2.98 2.98 2.98 2.98 5.01 -29.13%
NAPS 2.6092 2.5885 2.6015 2.5423 2.4898 2.4259 2.4314 4.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.15 1.37 1.14 0.95 0.95 0.91 0.90 -
P/RPS 0.38 0.46 0.38 0.34 0.35 0.35 0.36 3.67%
P/EPS 4.92 5.36 6.06 2.52 2.30 2.22 2.00 82.33%
EY 20.31 18.66 16.50 39.68 43.39 45.00 50.06 -45.22%
DY 2.61 2.19 2.63 3.16 3.16 3.30 5.56 -39.62%
P/NAPS 0.44 0.53 0.44 0.37 0.38 0.37 0.37 12.25%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 24/02/10 28/10/09 24/08/09 25/05/09 25/02/09 25/11/08 -
Price 1.03 1.10 1.19 1.05 0.93 0.93 0.93 -
P/RPS 0.34 0.37 0.40 0.38 0.34 0.36 0.37 -5.48%
P/EPS 4.41 4.30 6.33 2.79 2.26 2.27 2.06 66.18%
EY 22.68 23.25 15.80 35.90 44.32 44.03 48.44 -39.73%
DY 2.91 2.73 2.52 2.86 3.23 3.23 5.38 -33.63%
P/NAPS 0.40 0.42 0.46 0.41 0.37 0.38 0.38 3.48%

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