[DKLS] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 43.33%
YoY- 545.2%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 233,970 214,605 195,452 190,859 161,329 155,395 146,278 36.65%
PBT 41,573 25,293 16,419 13,652 15,732 5,927 4,687 326.79%
Tax -6,541 -5,987 -3,941 -3,058 -2,747 -2,302 -1,811 134.85%
NP 35,032 19,306 12,478 10,594 12,985 3,625 2,876 426.99%
-
NP to SH 41,758 23,117 16,245 14,317 9,989 3,505 2,781 505.64%
-
Tax Rate 15.73% 23.67% 24.00% 22.40% 17.46% 38.84% 38.64% -
Total Cost 198,938 195,299 182,974 180,265 148,344 151,770 143,402 24.31%
-
Net Worth 225,229 202,134 192,604 191,021 186,256 180,671 181,180 15.56%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,636 4,636 4,636 4,636 2,801 2,801 2,801 39.79%
Div Payout % 11.10% 20.06% 28.54% 32.38% 28.05% 79.94% 100.75% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 225,229 202,134 192,604 191,021 186,256 180,671 181,180 15.56%
NOSH 92,687 92,722 92,598 92,729 92,664 92,651 92,439 0.17%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.97% 9.00% 6.38% 5.55% 8.05% 2.33% 1.97% -
ROE 18.54% 11.44% 8.43% 7.49% 5.36% 1.94% 1.53% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 252.43 231.45 211.08 205.82 174.10 167.72 158.24 36.41%
EPS 45.05 24.93 17.54 15.44 10.78 3.78 3.01 504.33%
DPS 5.00 5.00 5.00 5.00 3.00 3.00 3.00 40.44%
NAPS 2.43 2.18 2.08 2.06 2.01 1.95 1.96 15.36%
Adjusted Per Share Value based on latest NOSH - 92,729
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 252.40 231.51 210.84 205.89 174.03 167.63 157.80 36.65%
EPS 45.05 24.94 17.52 15.44 10.78 3.78 3.00 505.67%
DPS 5.00 5.00 5.00 5.00 3.02 3.02 3.02 39.82%
NAPS 2.4297 2.1805 2.0777 2.0607 2.0092 1.949 1.9545 15.56%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.90 0.90 0.88 0.78 0.76 0.80 0.67 -
P/RPS 0.36 0.39 0.42 0.38 0.44 0.48 0.42 -9.74%
P/EPS 2.00 3.61 5.02 5.05 7.05 21.15 22.27 -79.85%
EY 50.06 27.70 19.94 19.79 14.18 4.73 4.49 396.88%
DY 5.56 5.56 5.68 6.41 3.95 3.75 4.48 15.44%
P/NAPS 0.37 0.41 0.42 0.38 0.38 0.41 0.34 5.78%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 21/08/08 23/05/08 27/02/08 29/11/07 28/08/07 22/05/07 -
Price 0.93 0.90 0.93 0.90 0.75 0.77 0.75 -
P/RPS 0.37 0.39 0.44 0.44 0.43 0.46 0.47 -14.70%
P/EPS 2.06 3.61 5.30 5.83 6.96 20.35 24.93 -80.94%
EY 48.44 27.70 18.86 17.16 14.37 4.91 4.01 424.08%
DY 5.38 5.56 5.38 5.56 4.00 3.90 4.00 21.78%
P/NAPS 0.38 0.41 0.45 0.44 0.37 0.39 0.38 0.00%

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