[DKLS] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -7.52%
YoY- -46.72%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 140,552 169,477 193,725 211,505 215,738 211,021 207,713 -22.83%
PBT 7,509 7,807 9,255 11,247 12,096 17,179 19,588 -47.07%
Tax -2,706 -2,192 -3,264 -3,615 -3,843 -6,118 -6,673 -45.06%
NP 4,803 5,615 5,991 7,632 8,253 11,061 12,915 -48.13%
-
NP to SH 4,803 5,615 5,991 7,632 8,253 11,061 12,915 -48.13%
-
Tax Rate 36.04% 28.08% 35.27% 32.14% 31.77% 35.61% 34.07% -
Total Cost 135,749 163,862 187,734 203,873 207,485 199,960 194,798 -21.31%
-
Net Worth 165,899 175,156 175,415 174,852 170,017 163,587 162,667 1.31%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,633 3,636 3,636 3,636 3,636 - - -
Div Payout % 54.83% 64.77% 60.70% 47.65% 44.07% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 165,899 175,156 175,415 174,852 170,017 163,587 162,667 1.31%
NOSH 87,777 92,675 92,812 93,006 90,918 87,950 88,406 -0.47%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.42% 3.31% 3.09% 3.61% 3.83% 5.24% 6.22% -
ROE 2.90% 3.21% 3.42% 4.36% 4.85% 6.76% 7.94% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 160.12 182.87 208.73 227.41 237.29 239.93 234.95 -22.46%
EPS 5.47 6.06 6.45 8.21 9.08 12.58 14.61 -47.89%
DPS 3.00 4.00 3.92 3.91 4.00 0.00 0.00 -
NAPS 1.89 1.89 1.89 1.88 1.87 1.86 1.84 1.79%
Adjusted Per Share Value based on latest NOSH - 93,006
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 151.62 182.82 208.98 228.16 232.73 227.64 224.07 -22.83%
EPS 5.18 6.06 6.46 8.23 8.90 11.93 13.93 -48.13%
DPS 2.84 3.92 3.92 3.92 3.92 0.00 0.00 -
NAPS 1.7897 1.8895 1.8923 1.8862 1.8341 1.7647 1.7548 1.31%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.00 1.09 1.15 1.48 1.42 1.59 1.46 -
P/RPS 0.62 0.60 0.55 0.65 0.60 0.66 0.62 0.00%
P/EPS 18.28 17.99 17.82 18.04 15.64 12.64 9.99 49.32%
EY 5.47 5.56 5.61 5.54 6.39 7.91 10.01 -33.03%
DY 3.00 3.67 3.41 2.64 2.82 0.00 0.00 -
P/NAPS 0.53 0.58 0.61 0.79 0.76 0.85 0.79 -23.27%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 23/11/04 23/08/04 24/05/04 25/02/04 18/11/03 25/08/03 -
Price 0.90 1.04 1.07 1.25 1.53 1.53 1.76 -
P/RPS 0.56 0.57 0.51 0.55 0.64 0.64 0.75 -17.62%
P/EPS 16.45 17.17 16.58 15.23 16.86 12.17 12.05 22.94%
EY 6.08 5.83 6.03 6.56 5.93 8.22 8.30 -18.66%
DY 3.33 3.85 3.66 3.13 2.61 0.00 0.00 -
P/NAPS 0.48 0.55 0.57 0.66 0.82 0.82 0.96 -36.87%

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