[DKLS] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
02-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 21.29%
YoY- 44.32%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 217,606 222,749 213,633 216,152 200,971 185,291 174,914 15.62%
PBT 24,990 23,506 20,766 19,338 15,973 13,943 14,225 45.44%
Tax -8,570 -7,253 -6,597 -6,033 -5,003 -4,249 -4,616 50.88%
NP 16,420 16,253 14,169 13,305 10,970 9,694 9,609 42.79%
-
NP to SH 16,420 16,253 14,169 13,305 10,970 9,694 9,609 42.79%
-
Tax Rate 34.29% 30.86% 31.77% 31.20% 31.32% 30.47% 32.45% -
Total Cost 201,186 206,496 199,464 202,847 190,001 175,597 165,305 13.95%
-
Net Worth 149,604 146,134 138,548 134,841 51,365 67,769 90,796 39.37%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 2,108 2,108 2,108 2,108 - -
Div Payout % - - 14.88% 15.85% 19.22% 21.75% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 149,604 146,134 138,548 134,841 51,365 67,769 90,796 39.37%
NOSH 82,200 82,098 80,551 79,788 51,365 41,833 39,822 61.90%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.55% 7.30% 6.63% 6.16% 5.46% 5.23% 5.49% -
ROE 10.98% 11.12% 10.23% 9.87% 21.36% 14.30% 10.58% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 264.73 271.32 265.21 270.91 391.26 442.93 439.23 -28.58%
EPS 19.98 19.80 17.59 16.68 21.36 23.17 24.13 -11.79%
DPS 0.00 0.00 2.62 2.64 4.10 5.04 0.00 -
NAPS 1.82 1.78 1.72 1.69 1.00 1.62 2.28 -13.91%
Adjusted Per Share Value based on latest NOSH - 79,788
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 234.74 240.29 230.46 233.17 216.80 199.88 188.69 15.62%
EPS 17.71 17.53 15.28 14.35 11.83 10.46 10.37 42.73%
DPS 0.00 0.00 2.27 2.27 2.27 2.27 0.00 -
NAPS 1.6139 1.5764 1.4946 1.4546 0.5541 0.7311 0.9795 39.37%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.57 1.70 1.94 1.81 1.49 0.96 1.12 -
P/RPS 0.59 0.63 0.73 0.67 0.38 0.22 0.25 76.98%
P/EPS 7.86 8.59 11.03 10.85 6.98 4.14 4.64 41.96%
EY 12.72 11.65 9.07 9.21 14.33 24.14 21.54 -29.54%
DY 0.00 0.00 1.35 1.46 2.75 5.25 0.00 -
P/NAPS 0.86 0.96 1.13 1.07 1.49 0.59 0.49 45.35%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 25/11/02 28/08/02 02/05/02 25/02/02 27/11/01 27/08/01 -
Price 1.50 1.68 1.89 2.23 1.50 1.16 1.30 -
P/RPS 0.57 0.62 0.71 0.82 0.38 0.26 0.30 53.22%
P/EPS 7.51 8.49 10.74 13.37 7.02 5.01 5.39 24.67%
EY 13.32 11.78 9.31 7.48 14.24 19.98 18.56 -19.79%
DY 0.00 0.00 1.38 1.18 2.74 4.34 0.00 -
P/NAPS 0.82 0.94 1.10 1.32 1.50 0.72 0.57 27.35%

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