[DKLS] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -12.7%
YoY- 7.17%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 231,601 210,981 204,523 197,443 219,900 226,987 246,384 -4.04%
PBT 33,208 29,697 35,531 28,883 32,272 31,706 25,784 18.39%
Tax -9,727 -8,701 -8,692 -6,792 -8,296 -7,956 -8,309 11.08%
NP 23,481 20,996 26,839 22,091 23,976 23,750 17,475 21.78%
-
NP to SH 23,650 21,662 25,478 21,839 25,016 24,240 20,923 8.51%
-
Tax Rate 29.29% 29.30% 24.46% 23.52% 25.71% 25.09% 32.23% -
Total Cost 208,120 189,985 177,684 175,352 195,924 203,237 228,909 -6.15%
-
Net Worth 334,645 329,083 322,594 314,251 312,397 308,689 296,638 8.37%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 2,780 2,780 2,780 2,780 2,780 2,780 2,780 0.00%
Div Payout % 11.76% 12.84% 10.92% 12.73% 11.12% 11.47% 13.29% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 334,645 329,083 322,594 314,251 312,397 308,689 296,638 8.37%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.14% 9.95% 13.12% 11.19% 10.90% 10.46% 7.09% -
ROE 7.07% 6.58% 7.90% 6.95% 8.01% 7.85% 7.05% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 249.84 227.60 220.63 212.99 237.22 244.86 265.79 -4.04%
EPS 25.51 23.37 27.48 23.56 26.99 26.15 22.57 8.51%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.61 3.55 3.48 3.39 3.37 3.33 3.20 8.37%
Adjusted Per Share Value based on latest NOSH - 92,699
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 250.02 227.76 220.79 213.15 237.39 245.04 265.98 -4.04%
EPS 25.53 23.38 27.50 23.58 27.01 26.17 22.59 8.50%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.6126 3.5525 3.4825 3.3924 3.3724 3.3324 3.2023 8.37%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.79 1.77 1.75 1.75 1.64 1.52 1.28 -
P/RPS 0.72 0.78 0.79 0.82 0.69 0.62 0.48 31.06%
P/EPS 7.02 7.57 6.37 7.43 6.08 5.81 5.67 15.31%
EY 14.25 13.20 15.71 13.46 16.45 17.20 17.63 -13.24%
DY 1.68 1.69 1.71 1.71 1.83 1.97 2.34 -19.83%
P/NAPS 0.50 0.50 0.50 0.52 0.49 0.46 0.40 16.05%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 17/11/14 18/08/14 29/05/14 28/02/14 18/11/13 -
Price 1.80 1.77 1.82 1.70 1.69 1.60 1.56 -
P/RPS 0.72 0.78 0.82 0.80 0.71 0.65 0.59 14.21%
P/EPS 7.06 7.57 6.62 7.22 6.26 6.12 6.91 1.44%
EY 14.17 13.20 15.10 13.86 15.97 16.34 14.47 -1.38%
DY 1.67 1.69 1.65 1.76 1.78 1.87 1.92 -8.88%
P/NAPS 0.50 0.50 0.52 0.50 0.50 0.48 0.49 1.35%

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