[DKLS] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -7.31%
YoY- 8.67%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 175,295 177,408 190,742 202,025 250,948 280,600 276,189 -26.20%
PBT 20,311 17,728 15,119 16,634 17,438 21,072 23,356 -8.91%
Tax -7,602 -6,629 -6,130 -6,460 -6,495 -7,840 -7,872 -2.30%
NP 12,709 11,099 8,989 10,174 10,943 13,232 15,484 -12.36%
-
NP to SH 12,382 11,240 9,284 18,943 20,437 21,716 23,581 -34.99%
-
Tax Rate 37.43% 37.39% 40.55% 38.84% 37.25% 37.21% 33.70% -
Total Cost 162,586 166,309 181,753 191,851 240,005 267,368 260,705 -27.06%
-
Net Worth 257,487 252,443 186,341 250,079 245,259 241,698 239,777 4.87%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,096 2,096 2,096 2,766 2,766 2,766 2,766 -16.92%
Div Payout % 16.93% 18.65% 22.58% 14.61% 13.54% 12.74% 11.73% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 257,487 252,443 186,341 250,079 245,259 241,698 239,777 4.87%
NOSH 92,754 92,820 93,170 92,659 92,729 92,960 92,222 0.38%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.25% 6.26% 4.71% 5.04% 4.36% 4.72% 5.61% -
ROE 4.81% 4.45% 4.98% 7.57% 8.33% 8.98% 9.83% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 188.99 191.13 204.72 218.03 270.62 301.85 299.48 -26.48%
EPS 13.35 12.11 9.96 20.44 22.04 23.36 25.57 -35.23%
DPS 2.25 2.25 2.25 3.00 3.00 3.00 3.00 -17.49%
NAPS 2.776 2.7197 2.00 2.6989 2.6449 2.60 2.60 4.47%
Adjusted Per Share Value based on latest NOSH - 92,659
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 189.24 191.52 205.91 218.09 270.91 302.92 298.15 -26.20%
EPS 13.37 12.13 10.02 20.45 22.06 23.44 25.46 -34.98%
DPS 2.26 2.26 2.26 2.99 2.99 2.99 2.99 -17.06%
NAPS 2.7796 2.7252 2.0116 2.6997 2.6476 2.6092 2.5885 4.87%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.06 1.07 1.12 1.05 1.01 1.15 1.37 -
P/RPS 0.56 0.56 0.55 0.48 0.37 0.38 0.46 14.05%
P/EPS 7.94 8.84 11.24 5.14 4.58 4.92 5.36 30.04%
EY 12.59 11.32 8.90 19.47 21.82 20.31 18.66 -23.12%
DY 2.12 2.10 2.01 2.86 2.97 2.61 2.19 -2.14%
P/NAPS 0.38 0.39 0.56 0.39 0.38 0.44 0.53 -19.94%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 23/05/11 25/02/11 22/11/10 19/08/10 24/05/10 24/02/10 -
Price 1.00 1.09 1.03 1.15 1.40 1.03 1.10 -
P/RPS 0.53 0.57 0.50 0.53 0.52 0.34 0.37 27.15%
P/EPS 7.49 9.00 10.34 5.63 6.35 4.41 4.30 44.91%
EY 13.35 11.11 9.67 17.78 15.74 22.68 23.25 -30.98%
DY 2.25 2.06 2.18 2.61 2.14 2.91 2.73 -12.12%
P/NAPS 0.36 0.40 0.52 0.43 0.53 0.40 0.42 -9.79%

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