[DKLS] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 184.99%
YoY- 141.98%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 214,605 195,452 190,859 161,329 155,395 146,278 149,849 27.08%
PBT 25,293 16,419 13,652 15,732 5,927 4,687 4,359 223.25%
Tax -5,987 -3,941 -3,058 -2,747 -2,302 -1,811 -2,056 104.05%
NP 19,306 12,478 10,594 12,985 3,625 2,876 2,303 313.20%
-
NP to SH 23,117 16,245 14,317 9,989 3,505 2,781 2,219 377.67%
-
Tax Rate 23.67% 24.00% 22.40% 17.46% 38.84% 38.64% 47.17% -
Total Cost 195,299 182,974 180,265 148,344 151,770 143,402 147,546 20.57%
-
Net Worth 202,134 192,604 191,021 186,256 180,671 181,180 93,396 67.39%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,636 4,636 4,636 2,801 2,801 2,801 2,801 39.96%
Div Payout % 20.06% 28.54% 32.38% 28.05% 79.94% 100.75% 126.27% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 202,134 192,604 191,021 186,256 180,671 181,180 93,396 67.39%
NOSH 92,722 92,598 92,729 92,664 92,651 92,439 93,396 -0.48%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.00% 6.38% 5.55% 8.05% 2.33% 1.97% 1.54% -
ROE 11.44% 8.43% 7.49% 5.36% 1.94% 1.53% 2.38% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 231.45 211.08 205.82 174.10 167.72 158.24 160.44 27.70%
EPS 24.93 17.54 15.44 10.78 3.78 3.01 2.38 379.42%
DPS 5.00 5.00 5.00 3.00 3.00 3.00 3.00 40.61%
NAPS 2.18 2.08 2.06 2.01 1.95 1.96 1.00 68.20%
Adjusted Per Share Value based on latest NOSH - 92,664
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 231.51 210.84 205.89 174.03 167.63 157.80 161.65 27.08%
EPS 24.94 17.52 15.44 10.78 3.78 3.00 2.39 378.21%
DPS 5.00 5.00 5.00 3.02 3.02 3.02 3.02 39.99%
NAPS 2.1805 2.0777 2.0607 2.0092 1.949 1.9545 1.0075 67.39%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.90 0.88 0.78 0.76 0.80 0.67 0.61 -
P/RPS 0.39 0.42 0.38 0.44 0.48 0.42 0.38 1.74%
P/EPS 3.61 5.02 5.05 7.05 21.15 22.27 25.67 -72.98%
EY 27.70 19.94 19.79 14.18 4.73 4.49 3.89 270.57%
DY 5.56 5.68 6.41 3.95 3.75 4.48 4.92 8.50%
P/NAPS 0.41 0.42 0.38 0.38 0.41 0.34 0.61 -23.28%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 23/05/08 27/02/08 29/11/07 28/08/07 22/05/07 28/02/07 -
Price 0.90 0.93 0.90 0.75 0.77 0.75 0.67 -
P/RPS 0.39 0.44 0.44 0.43 0.46 0.47 0.42 -4.82%
P/EPS 3.61 5.30 5.83 6.96 20.35 24.93 28.20 -74.63%
EY 27.70 18.86 17.16 14.37 4.91 4.01 3.55 293.89%
DY 5.56 5.38 5.56 4.00 3.90 4.00 4.48 15.50%
P/NAPS 0.41 0.45 0.44 0.37 0.39 0.38 0.67 -27.94%

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