[DKLS] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.68%
YoY- 14.78%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 197,443 219,900 226,987 246,384 248,456 238,067 213,813 -5.18%
PBT 28,883 32,272 31,706 25,784 24,403 24,682 24,320 12.18%
Tax -6,792 -8,296 -7,956 -8,309 -8,117 -8,509 -8,083 -10.98%
NP 22,091 23,976 23,750 17,475 16,286 16,173 16,237 22.85%
-
NP to SH 21,839 25,016 24,240 20,923 20,377 19,582 20,304 4.99%
-
Tax Rate 23.52% 25.71% 25.09% 32.23% 33.26% 34.47% 33.24% -
Total Cost 175,352 195,924 203,237 228,909 232,170 221,894 197,576 -7.66%
-
Net Worth 314,251 312,397 308,689 296,638 292,930 286,441 282,835 7.29%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,780 2,780 2,780 2,780 2,780 2,780 2,780 0.00%
Div Payout % 12.73% 11.12% 11.47% 13.29% 13.65% 14.20% 13.70% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 314,251 312,397 308,689 296,638 292,930 286,441 282,835 7.29%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.19% 10.90% 10.46% 7.09% 6.55% 6.79% 7.59% -
ROE 6.95% 8.01% 7.85% 7.05% 6.96% 6.84% 7.18% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 212.99 237.22 244.86 265.79 268.02 256.82 230.65 -5.18%
EPS 23.56 26.99 26.15 22.57 21.98 21.12 21.90 5.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.39 3.37 3.33 3.20 3.16 3.09 3.0511 7.29%
Adjusted Per Share Value based on latest NOSH - 92,699
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 213.15 237.39 245.04 265.98 268.21 257.00 230.82 -5.18%
EPS 23.58 27.01 26.17 22.59 22.00 21.14 21.92 5.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.3924 3.3724 3.3324 3.2023 3.1623 3.0922 3.0533 7.29%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.75 1.64 1.52 1.28 1.24 1.14 1.10 -
P/RPS 0.82 0.69 0.62 0.48 0.46 0.44 0.48 43.04%
P/EPS 7.43 6.08 5.81 5.67 5.64 5.40 5.02 29.96%
EY 13.46 16.45 17.20 17.63 17.73 18.53 19.91 -23.02%
DY 1.71 1.83 1.97 2.34 2.42 2.63 2.73 -26.85%
P/NAPS 0.52 0.49 0.46 0.40 0.39 0.37 0.36 27.86%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 29/05/14 28/02/14 18/11/13 19/08/13 22/05/13 25/02/13 -
Price 1.70 1.69 1.60 1.56 1.27 1.29 1.13 -
P/RPS 0.80 0.71 0.65 0.59 0.47 0.50 0.49 38.77%
P/EPS 7.22 6.26 6.12 6.91 5.78 6.11 5.16 25.17%
EY 13.86 15.97 16.34 14.47 17.31 16.38 19.38 -20.07%
DY 1.76 1.78 1.87 1.92 2.36 2.33 2.65 -23.93%
P/NAPS 0.50 0.50 0.48 0.49 0.40 0.42 0.37 22.29%

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