[DKLS] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 25.33%
YoY- -38.15%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 190,859 161,329 155,395 146,278 149,849 157,030 142,190 21.61%
PBT 13,652 15,732 5,927 4,687 4,359 3,771 3,943 128.34%
Tax -3,058 -2,747 -2,302 -1,811 -2,056 304 491 -
NP 10,594 12,985 3,625 2,876 2,303 4,075 4,434 78.43%
-
NP to SH 14,317 9,989 3,505 2,781 2,219 4,128 4,459 117.18%
-
Tax Rate 22.40% 17.46% 38.84% 38.64% 47.17% -8.06% -12.45% -
Total Cost 180,265 148,344 151,770 143,402 147,546 152,955 137,756 19.57%
-
Net Worth 191,021 186,256 180,671 181,180 93,396 184,335 182,280 3.16%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,636 2,801 2,801 2,801 2,801 - - -
Div Payout % 32.38% 28.05% 79.94% 100.75% 126.27% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 191,021 186,256 180,671 181,180 93,396 184,335 182,280 3.16%
NOSH 92,729 92,664 92,651 92,439 93,396 93,571 93,000 -0.19%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.55% 8.05% 2.33% 1.97% 1.54% 2.60% 3.12% -
ROE 7.49% 5.36% 1.94% 1.53% 2.38% 2.24% 2.45% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 205.82 174.10 167.72 158.24 160.44 167.82 152.89 21.85%
EPS 15.44 10.78 3.78 3.01 2.38 4.41 4.79 117.74%
DPS 5.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 2.06 2.01 1.95 1.96 1.00 1.97 1.96 3.36%
Adjusted Per Share Value based on latest NOSH - 92,439
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 206.04 174.16 167.75 157.91 161.77 169.52 153.50 21.61%
EPS 15.46 10.78 3.78 3.00 2.40 4.46 4.81 117.32%
DPS 5.01 3.02 3.02 3.02 3.02 0.00 0.00 -
NAPS 2.0621 2.0107 1.9504 1.9559 1.0082 1.99 1.9678 3.16%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.78 0.76 0.80 0.67 0.61 0.61 0.62 -
P/RPS 0.38 0.44 0.48 0.42 0.38 0.36 0.41 -4.92%
P/EPS 5.05 7.05 21.15 22.27 25.67 13.83 12.93 -46.47%
EY 19.79 14.18 4.73 4.49 3.89 7.23 7.73 86.82%
DY 6.41 3.95 3.75 4.48 4.92 0.00 0.00 -
P/NAPS 0.38 0.38 0.41 0.34 0.61 0.31 0.32 12.10%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 28/08/07 22/05/07 28/02/07 24/11/06 16/08/06 -
Price 0.90 0.75 0.77 0.75 0.67 0.63 0.65 -
P/RPS 0.44 0.43 0.46 0.47 0.42 0.38 0.43 1.54%
P/EPS 5.83 6.96 20.35 24.93 28.20 14.28 13.56 -42.94%
EY 17.16 14.37 4.91 4.01 3.55 7.00 7.38 75.24%
DY 5.56 4.00 3.90 4.00 4.48 0.00 0.00 -
P/NAPS 0.44 0.37 0.39 0.38 0.67 0.32 0.33 21.07%

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