[DKLS] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 80.64%
YoY- 318.04%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 257,103 250,076 238,509 233,970 214,605 195,452 190,859 21.99%
PBT 40,612 44,308 43,712 41,573 25,293 16,419 13,652 106.97%
Tax -5,713 -6,153 -6,039 -6,541 -5,987 -3,941 -3,058 51.74%
NP 34,899 38,155 37,673 35,032 19,306 12,478 10,594 121.55%
-
NP to SH 34,949 38,176 37,712 41,758 23,117 16,245 14,317 81.39%
-
Tax Rate 14.07% 13.89% 13.82% 15.73% 23.67% 24.00% 22.40% -
Total Cost 222,204 211,921 200,836 198,938 195,299 182,974 180,265 14.97%
-
Net Worth 235,503 230,635 224,720 225,229 202,134 192,604 191,021 14.99%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,762 2,762 2,762 4,636 4,636 4,636 4,636 -29.21%
Div Payout % 7.91% 7.24% 7.33% 11.10% 20.06% 28.54% 32.38% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 235,503 230,635 224,720 225,229 202,134 192,604 191,021 14.99%
NOSH 92,717 92,624 92,098 92,687 92,722 92,598 92,729 -0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.57% 15.26% 15.80% 14.97% 9.00% 6.38% 5.55% -
ROE 14.84% 16.55% 16.78% 18.54% 11.44% 8.43% 7.49% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 277.30 269.99 258.97 252.43 231.45 211.08 205.82 22.00%
EPS 37.69 41.22 40.95 45.05 24.93 17.54 15.44 81.39%
DPS 3.00 3.00 3.00 5.00 5.00 5.00 5.00 -28.88%
NAPS 2.54 2.49 2.44 2.43 2.18 2.08 2.06 15.00%
Adjusted Per Share Value based on latest NOSH - 92,687
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 277.35 269.77 257.29 252.40 231.51 210.84 205.89 21.99%
EPS 37.70 41.18 40.68 45.05 24.94 17.52 15.44 81.42%
DPS 2.98 2.98 2.98 5.00 5.00 5.00 5.00 -29.20%
NAPS 2.5405 2.488 2.4242 2.4297 2.1805 2.0777 2.0607 14.98%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.95 0.95 0.91 0.90 0.90 0.88 0.78 -
P/RPS 0.34 0.35 0.35 0.36 0.39 0.42 0.38 -7.15%
P/EPS 2.52 2.30 2.22 2.00 3.61 5.02 5.05 -37.11%
EY 39.68 43.39 45.00 50.06 27.70 19.94 19.79 59.07%
DY 3.16 3.16 3.30 5.56 5.56 5.68 6.41 -37.62%
P/NAPS 0.37 0.38 0.37 0.37 0.41 0.42 0.38 -1.76%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 25/05/09 25/02/09 25/11/08 21/08/08 23/05/08 27/02/08 -
Price 1.05 0.93 0.93 0.93 0.90 0.93 0.90 -
P/RPS 0.38 0.34 0.36 0.37 0.39 0.44 0.44 -9.31%
P/EPS 2.79 2.26 2.27 2.06 3.61 5.30 5.83 -38.84%
EY 35.90 44.32 44.03 48.44 27.70 18.86 17.16 63.64%
DY 2.86 3.23 3.23 5.38 5.56 5.38 5.56 -35.82%
P/NAPS 0.41 0.37 0.38 0.38 0.41 0.45 0.44 -4.60%

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