[DKLS] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -17.18%
YoY- -47.88%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 125,982 123,354 118,833 122,912 140,552 169,477 193,725 -24.87%
PBT 3,996 4,560 5,519 6,557 7,509 7,807 9,255 -42.78%
Tax 472 -2,240 -1,739 -2,579 -2,706 -2,192 -3,264 -
NP 4,468 2,320 3,780 3,978 4,803 5,615 5,991 -17.71%
-
NP to SH 4,519 2,260 3,780 3,978 4,803 5,615 5,991 -17.09%
-
Tax Rate -11.81% 49.12% 31.51% 39.33% 36.04% 28.08% 35.27% -
Total Cost 121,514 121,034 115,053 118,934 135,749 163,862 187,734 -25.11%
-
Net Worth 92,618 175,120 176,719 177,531 165,899 175,156 175,415 -34.59%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 2,633 2,633 2,633 2,633 3,636 3,636 -
Div Payout % - 116.52% 69.66% 66.20% 54.83% 64.77% 60.70% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 92,618 175,120 176,719 177,531 165,899 175,156 175,415 -34.59%
NOSH 92,618 92,656 92,523 93,437 87,777 92,675 92,812 -0.13%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.55% 1.88% 3.18% 3.24% 3.42% 3.31% 3.09% -
ROE 4.88% 1.29% 2.14% 2.24% 2.90% 3.21% 3.42% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 136.02 133.13 128.44 131.54 160.12 182.87 208.73 -24.77%
EPS 4.88 2.44 4.09 4.26 5.47 6.06 6.45 -16.92%
DPS 0.00 2.84 2.85 2.82 3.00 4.00 3.92 -
NAPS 1.00 1.89 1.91 1.90 1.89 1.89 1.89 -34.50%
Adjusted Per Share Value based on latest NOSH - 93,437
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 135.90 133.07 128.19 132.59 151.62 182.82 208.98 -24.88%
EPS 4.87 2.44 4.08 4.29 5.18 6.06 6.46 -17.12%
DPS 0.00 2.84 2.84 2.84 2.84 3.92 3.92 -
NAPS 0.9991 1.8891 1.9064 1.9151 1.7897 1.8895 1.8923 -34.59%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.60 0.69 0.74 0.79 1.00 1.09 1.15 -
P/RPS 0.44 0.52 0.58 0.60 0.62 0.60 0.55 -13.78%
P/EPS 12.30 28.29 18.11 18.56 18.28 17.99 17.82 -21.84%
EY 8.13 3.53 5.52 5.39 5.47 5.56 5.61 27.97%
DY 0.00 4.12 3.85 3.57 3.00 3.67 3.41 -
P/NAPS 0.60 0.37 0.39 0.42 0.53 0.58 0.61 -1.09%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 21/11/05 22/08/05 20/05/05 25/02/05 23/11/04 23/08/04 -
Price 0.72 0.68 0.71 0.67 0.90 1.04 1.07 -
P/RPS 0.53 0.51 0.55 0.51 0.56 0.57 0.51 2.59%
P/EPS 14.76 27.88 17.38 15.74 16.45 17.17 16.58 -7.43%
EY 6.78 3.59 5.75 6.35 6.08 5.83 6.03 8.10%
DY 0.00 4.18 4.01 4.21 3.33 3.85 3.66 -
P/NAPS 0.72 0.36 0.37 0.35 0.48 0.55 0.57 16.80%

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