[DKLS] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.76%
YoY- -32.18%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 188,319 177,568 183,865 179,597 175,295 177,408 190,742 -0.84%
PBT 24,710 23,978 24,686 19,403 20,311 17,728 15,119 38.79%
Tax -7,914 -6,380 -7,142 -7,198 -7,602 -6,629 -6,130 18.58%
NP 16,796 17,598 17,544 12,205 12,709 11,099 8,989 51.76%
-
NP to SH 19,520 19,880 19,247 12,847 12,382 11,240 9,284 64.19%
-
Tax Rate 32.03% 26.61% 28.93% 37.10% 37.43% 37.39% 40.55% -
Total Cost 171,523 159,970 166,321 167,392 162,586 166,309 181,753 -3.79%
-
Net Worth 274,390 269,755 266,035 262,320 257,487 252,443 186,341 29.46%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,781 2,781 2,781 2,096 2,096 2,096 2,096 20.76%
Div Payout % 14.25% 13.99% 14.45% 16.32% 16.93% 18.65% 22.58% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 274,390 269,755 266,035 262,320 257,487 252,443 186,341 29.46%
NOSH 92,699 92,699 92,699 92,682 92,754 92,820 93,170 -0.33%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.92% 9.91% 9.54% 6.80% 7.25% 6.26% 4.71% -
ROE 7.11% 7.37% 7.23% 4.90% 4.81% 4.45% 4.98% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 203.15 191.55 198.31 193.78 188.99 191.13 204.72 -0.51%
EPS 21.06 21.45 20.76 13.86 13.35 12.11 9.96 64.81%
DPS 3.00 3.00 3.00 2.25 2.25 2.25 2.25 21.16%
NAPS 2.96 2.91 2.8693 2.8303 2.776 2.7197 2.00 29.90%
Adjusted Per Share Value based on latest NOSH - 92,682
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 203.15 191.55 198.34 193.74 189.10 191.38 205.76 -0.84%
EPS 21.06 21.45 20.76 13.86 13.36 12.13 10.02 64.15%
DPS 3.00 3.00 3.00 2.26 2.26 2.26 2.26 20.80%
NAPS 2.96 2.91 2.8699 2.8298 2.7777 2.7232 2.0102 29.46%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.13 1.06 1.04 1.00 1.06 1.07 1.12 -
P/RPS 0.56 0.55 0.52 0.52 0.56 0.56 0.55 1.20%
P/EPS 5.37 4.94 5.01 7.21 7.94 8.84 11.24 -38.91%
EY 18.63 20.23 19.96 13.86 12.59 11.32 8.90 63.71%
DY 2.65 2.83 2.88 2.25 2.12 2.10 2.01 20.25%
P/NAPS 0.38 0.36 0.36 0.35 0.38 0.39 0.56 -22.79%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 21/05/12 27/02/12 10/11/11 19/08/11 23/05/11 25/02/11 -
Price 1.11 1.07 1.06 1.01 1.00 1.09 1.03 -
P/RPS 0.55 0.56 0.53 0.52 0.53 0.57 0.50 6.56%
P/EPS 5.27 4.99 5.11 7.29 7.49 9.00 10.34 -36.22%
EY 18.97 20.04 19.58 13.72 13.35 11.11 9.67 56.77%
DY 2.70 2.80 2.83 2.23 2.25 2.06 2.18 15.34%
P/NAPS 0.38 0.37 0.37 0.36 0.36 0.40 0.52 -18.88%

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