[DKLS] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4.06%
YoY- 4.39%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 219,900 226,987 246,384 248,456 238,067 213,813 194,024 8.71%
PBT 32,272 31,706 25,784 24,403 24,682 24,320 21,423 31.44%
Tax -8,296 -7,956 -8,309 -8,117 -8,509 -8,083 -6,903 13.04%
NP 23,976 23,750 17,475 16,286 16,173 16,237 14,520 39.74%
-
NP to SH 25,016 24,240 20,923 20,377 19,582 20,304 18,229 23.51%
-
Tax Rate 25.71% 25.09% 32.23% 33.26% 34.47% 33.24% 32.22% -
Total Cost 195,924 203,237 228,909 232,170 221,894 197,576 179,504 6.01%
-
Net Worth 312,397 308,689 296,638 292,930 286,441 282,835 277,171 8.31%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 2,780 2,780 2,780 2,780 2,780 2,780 2,781 -0.02%
Div Payout % 11.12% 11.47% 13.29% 13.65% 14.20% 13.70% 15.26% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 312,397 308,689 296,638 292,930 286,441 282,835 277,171 8.31%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.90% 10.46% 7.09% 6.55% 6.79% 7.59% 7.48% -
ROE 8.01% 7.85% 7.05% 6.96% 6.84% 7.18% 6.58% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 237.22 244.86 265.79 268.02 256.82 230.65 209.30 8.71%
EPS 26.99 26.15 22.57 21.98 21.12 21.90 19.66 23.54%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.37 3.33 3.20 3.16 3.09 3.0511 2.99 8.31%
Adjusted Per Share Value based on latest NOSH - 92,699
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 237.22 244.86 265.79 268.02 256.82 230.65 209.30 8.71%
EPS 26.99 26.15 22.57 21.98 21.12 21.90 19.66 23.54%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.37 3.33 3.20 3.16 3.09 3.0511 2.99 8.31%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.64 1.52 1.28 1.24 1.14 1.10 1.10 -
P/RPS 0.69 0.62 0.48 0.46 0.44 0.48 0.53 19.24%
P/EPS 6.08 5.81 5.67 5.64 5.40 5.02 5.59 5.76%
EY 16.45 17.20 17.63 17.73 18.53 19.91 17.88 -5.41%
DY 1.83 1.97 2.34 2.42 2.63 2.73 2.73 -23.42%
P/NAPS 0.49 0.46 0.40 0.39 0.37 0.36 0.37 20.61%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 18/11/13 19/08/13 22/05/13 25/02/13 12/11/12 -
Price 1.69 1.60 1.56 1.27 1.29 1.13 1.10 -
P/RPS 0.71 0.65 0.59 0.47 0.50 0.49 0.53 21.54%
P/EPS 6.26 6.12 6.91 5.78 6.11 5.16 5.59 7.84%
EY 15.97 16.34 14.47 17.31 16.38 19.38 17.88 -7.26%
DY 1.78 1.87 1.92 2.36 2.33 2.65 2.73 -24.82%
P/NAPS 0.50 0.48 0.49 0.40 0.42 0.37 0.37 22.25%

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