[DKLS] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -5.89%
YoY- -41.52%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 177,408 190,742 202,025 250,948 280,600 276,189 276,704 -25.66%
PBT 17,728 15,119 16,634 17,438 21,072 23,356 24,542 -19.50%
Tax -6,629 -6,130 -6,460 -6,495 -7,840 -7,872 -7,186 -5.24%
NP 11,099 8,989 10,174 10,943 13,232 15,484 17,356 -25.79%
-
NP to SH 11,240 9,284 18,943 20,437 21,716 23,581 17,431 -25.38%
-
Tax Rate 37.39% 40.55% 38.84% 37.25% 37.21% 33.70% 29.28% -
Total Cost 166,309 181,753 191,851 240,005 267,368 260,705 259,348 -25.65%
-
Net Worth 252,443 186,341 250,079 245,259 241,698 239,777 240,982 3.14%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,096 2,096 2,766 2,766 2,766 2,766 2,762 -16.81%
Div Payout % 18.65% 22.58% 14.61% 13.54% 12.74% 11.73% 15.85% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 252,443 186,341 250,079 245,259 241,698 239,777 240,982 3.14%
NOSH 92,820 93,170 92,659 92,729 92,960 92,222 92,685 0.09%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.26% 4.71% 5.04% 4.36% 4.72% 5.61% 6.27% -
ROE 4.45% 4.98% 7.57% 8.33% 8.98% 9.83% 7.23% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 191.13 204.72 218.03 270.62 301.85 299.48 298.54 -25.73%
EPS 12.11 9.96 20.44 22.04 23.36 25.57 18.81 -25.46%
DPS 2.25 2.25 3.00 3.00 3.00 3.00 3.00 -17.46%
NAPS 2.7197 2.00 2.6989 2.6449 2.60 2.60 2.60 3.04%
Adjusted Per Share Value based on latest NOSH - 92,729
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 191.38 205.76 217.94 270.71 302.70 297.94 298.50 -25.66%
EPS 12.13 10.02 20.43 22.05 23.43 25.44 18.80 -25.35%
DPS 2.26 2.26 2.98 2.98 2.98 2.98 2.98 -16.85%
NAPS 2.7232 2.0102 2.6977 2.6457 2.6073 2.5866 2.5996 3.14%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.07 1.12 1.05 1.01 1.15 1.37 1.14 -
P/RPS 0.56 0.55 0.48 0.37 0.38 0.46 0.38 29.53%
P/EPS 8.84 11.24 5.14 4.58 4.92 5.36 6.06 28.65%
EY 11.32 8.90 19.47 21.82 20.31 18.66 16.50 -22.23%
DY 2.10 2.01 2.86 2.97 2.61 2.19 2.63 -13.94%
P/NAPS 0.39 0.56 0.39 0.38 0.44 0.53 0.44 -7.73%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 25/02/11 22/11/10 19/08/10 24/05/10 24/02/10 28/10/09 -
Price 1.09 1.03 1.15 1.40 1.03 1.10 1.19 -
P/RPS 0.57 0.50 0.53 0.52 0.34 0.37 0.40 26.65%
P/EPS 9.00 10.34 5.63 6.35 4.41 4.30 6.33 26.46%
EY 11.11 9.67 17.78 15.74 22.68 23.25 15.80 -20.94%
DY 2.06 2.18 2.61 2.14 2.91 2.73 2.52 -12.58%
P/NAPS 0.40 0.52 0.43 0.53 0.40 0.42 0.46 -8.90%

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