[DKLS] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -50.12%
YoY- -58.26%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 250,948 280,600 276,189 276,704 257,103 250,076 238,509 3.45%
PBT 17,438 21,072 23,356 24,542 40,612 44,308 43,712 -45.89%
Tax -6,495 -7,840 -7,872 -7,186 -5,713 -6,153 -6,039 4.98%
NP 10,943 13,232 15,484 17,356 34,899 38,155 37,673 -56.23%
-
NP to SH 20,437 21,716 23,581 17,431 34,949 38,176 37,712 -33.60%
-
Tax Rate 37.25% 37.21% 33.70% 29.28% 14.07% 13.89% 13.82% -
Total Cost 240,005 267,368 260,705 259,348 222,204 211,921 200,836 12.64%
-
Net Worth 245,259 241,698 239,777 240,982 235,503 230,635 224,720 6.02%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,766 2,766 2,766 2,762 2,762 2,762 2,762 0.09%
Div Payout % 13.54% 12.74% 11.73% 15.85% 7.91% 7.24% 7.33% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 245,259 241,698 239,777 240,982 235,503 230,635 224,720 6.02%
NOSH 92,729 92,960 92,222 92,685 92,717 92,624 92,098 0.45%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.36% 4.72% 5.61% 6.27% 13.57% 15.26% 15.80% -
ROE 8.33% 8.98% 9.83% 7.23% 14.84% 16.55% 16.78% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 270.62 301.85 299.48 298.54 277.30 269.99 258.97 2.98%
EPS 22.04 23.36 25.57 18.81 37.69 41.22 40.95 -33.90%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 2.6449 2.60 2.60 2.60 2.54 2.49 2.44 5.53%
Adjusted Per Share Value based on latest NOSH - 92,685
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 270.91 302.92 298.15 298.71 277.55 269.96 257.48 3.45%
EPS 22.06 23.44 25.46 18.82 37.73 41.21 40.71 -33.60%
DPS 2.99 2.99 2.99 2.98 2.98 2.98 2.98 0.22%
NAPS 2.6476 2.6092 2.5885 2.6015 2.5423 2.4898 2.4259 6.02%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.01 1.15 1.37 1.14 0.95 0.95 0.91 -
P/RPS 0.37 0.38 0.46 0.38 0.34 0.35 0.35 3.78%
P/EPS 4.58 4.92 5.36 6.06 2.52 2.30 2.22 62.27%
EY 21.82 20.31 18.66 16.50 39.68 43.39 45.00 -38.36%
DY 2.97 2.61 2.19 2.63 3.16 3.16 3.30 -6.80%
P/NAPS 0.38 0.44 0.53 0.44 0.37 0.38 0.37 1.79%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 24/05/10 24/02/10 28/10/09 24/08/09 25/05/09 25/02/09 -
Price 1.40 1.03 1.10 1.19 1.05 0.93 0.93 -
P/RPS 0.52 0.34 0.37 0.40 0.38 0.34 0.36 27.86%
P/EPS 6.35 4.41 4.30 6.33 2.79 2.26 2.27 98.90%
EY 15.74 22.68 23.25 15.80 35.90 44.32 44.03 -49.72%
DY 2.14 2.91 2.73 2.52 2.86 3.23 3.23 -24.05%
P/NAPS 0.53 0.40 0.42 0.46 0.41 0.37 0.38 24.90%

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