[DKLS] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 13.16%
YoY- 18.01%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 222,749 213,633 216,152 200,971 185,291 174,914 150,911 29.60%
PBT 23,506 20,766 19,338 15,973 13,943 14,225 13,277 46.29%
Tax -7,253 -6,597 -6,033 -5,003 -4,249 -4,616 -4,058 47.22%
NP 16,253 14,169 13,305 10,970 9,694 9,609 9,219 45.88%
-
NP to SH 16,253 14,169 13,305 10,970 9,694 9,609 9,219 45.88%
-
Tax Rate 30.86% 31.77% 31.20% 31.32% 30.47% 32.45% 30.56% -
Total Cost 206,496 199,464 202,847 190,001 175,597 165,305 141,692 28.51%
-
Net Worth 146,134 138,548 134,841 51,365 67,769 90,796 87,589 40.62%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 2,108 2,108 2,108 2,108 - - -
Div Payout % - 14.88% 15.85% 19.22% 21.75% - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 146,134 138,548 134,841 51,365 67,769 90,796 87,589 40.62%
NOSH 82,098 80,551 79,788 51,365 41,833 39,822 39,867 61.79%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.30% 6.63% 6.16% 5.46% 5.23% 5.49% 6.11% -
ROE 11.12% 10.23% 9.87% 21.36% 14.30% 10.58% 10.53% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 271.32 265.21 270.91 391.26 442.93 439.23 378.53 -19.89%
EPS 19.80 17.59 16.68 21.36 23.17 24.13 23.12 -9.80%
DPS 0.00 2.62 2.64 4.10 5.04 0.00 0.00 -
NAPS 1.78 1.72 1.69 1.00 1.62 2.28 2.197 -13.08%
Adjusted Per Share Value based on latest NOSH - 51,365
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 240.29 230.46 233.17 216.80 199.88 188.69 162.80 29.60%
EPS 17.53 15.28 14.35 11.83 10.46 10.37 9.95 45.82%
DPS 0.00 2.27 2.27 2.27 2.27 0.00 0.00 -
NAPS 1.5764 1.4946 1.4546 0.5541 0.7311 0.9795 0.9449 40.62%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.70 1.94 1.81 1.49 0.96 1.12 1.34 -
P/RPS 0.63 0.73 0.67 0.38 0.22 0.25 0.35 47.91%
P/EPS 8.59 11.03 10.85 6.98 4.14 4.64 5.79 30.04%
EY 11.65 9.07 9.21 14.33 24.14 21.54 17.26 -23.03%
DY 0.00 1.35 1.46 2.75 5.25 0.00 0.00 -
P/NAPS 0.96 1.13 1.07 1.49 0.59 0.49 0.61 35.26%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 28/08/02 02/05/02 25/02/02 27/11/01 27/08/01 24/05/01 -
Price 1.68 1.89 2.23 1.50 1.16 1.30 1.11 -
P/RPS 0.62 0.71 0.82 0.38 0.26 0.30 0.29 65.88%
P/EPS 8.49 10.74 13.37 7.02 5.01 5.39 4.80 46.20%
EY 11.78 9.31 7.48 14.24 19.98 18.56 20.83 -31.58%
DY 0.00 1.38 1.18 2.74 4.34 0.00 0.00 -
P/NAPS 0.94 1.10 1.32 1.50 0.72 0.57 0.51 50.27%

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