[DKLS] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
12-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -6.61%
YoY- 41.89%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 248,456 238,067 213,813 194,024 188,319 177,568 183,865 22.24%
PBT 24,403 24,682 24,320 21,423 24,710 23,978 24,686 -0.76%
Tax -8,117 -8,509 -8,083 -6,903 -7,914 -6,380 -7,142 8.91%
NP 16,286 16,173 16,237 14,520 16,796 17,598 17,544 -4.84%
-
NP to SH 20,377 19,582 20,304 18,229 19,520 19,880 19,247 3.88%
-
Tax Rate 33.26% 34.47% 33.24% 32.22% 32.03% 26.61% 28.93% -
Total Cost 232,170 221,894 197,576 179,504 171,523 159,970 166,321 24.92%
-
Net Worth 292,930 286,441 282,835 277,171 274,390 269,755 266,035 6.63%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,780 2,780 2,780 2,781 2,781 2,781 2,781 -0.02%
Div Payout % 13.65% 14.20% 13.70% 15.26% 14.25% 13.99% 14.45% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 292,930 286,441 282,835 277,171 274,390 269,755 266,035 6.63%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.55% 6.79% 7.59% 7.48% 8.92% 9.91% 9.54% -
ROE 6.96% 6.84% 7.18% 6.58% 7.11% 7.37% 7.23% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 268.02 256.82 230.65 209.30 203.15 191.55 198.31 22.26%
EPS 21.98 21.12 21.90 19.66 21.06 21.45 20.76 3.88%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.16 3.09 3.0511 2.99 2.96 2.91 2.8693 6.65%
Adjusted Per Share Value based on latest NOSH - 92,699
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 268.21 257.00 230.82 209.45 203.30 191.69 198.49 22.24%
EPS 22.00 21.14 21.92 19.68 21.07 21.46 20.78 3.88%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.1623 3.0922 3.0533 2.9921 2.9621 2.9121 2.8719 6.63%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.24 1.14 1.10 1.10 1.13 1.06 1.04 -
P/RPS 0.46 0.44 0.48 0.53 0.56 0.55 0.52 -7.85%
P/EPS 5.64 5.40 5.02 5.59 5.37 4.94 5.01 8.22%
EY 17.73 18.53 19.91 17.88 18.63 20.23 19.96 -7.60%
DY 2.42 2.63 2.73 2.73 2.65 2.83 2.88 -10.96%
P/NAPS 0.39 0.37 0.36 0.37 0.38 0.36 0.36 5.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 22/05/13 25/02/13 12/11/12 15/08/12 21/05/12 27/02/12 -
Price 1.27 1.29 1.13 1.10 1.11 1.07 1.06 -
P/RPS 0.47 0.50 0.49 0.53 0.55 0.56 0.53 -7.70%
P/EPS 5.78 6.11 5.16 5.59 5.27 4.99 5.11 8.56%
EY 17.31 16.38 19.38 17.88 18.97 20.04 19.58 -7.89%
DY 2.36 2.33 2.65 2.73 2.70 2.80 2.83 -11.41%
P/NAPS 0.40 0.42 0.37 0.37 0.38 0.37 0.37 5.33%

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