[DKLS] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 13.47%
YoY- 484.14%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 238,509 233,970 214,605 195,452 190,859 161,329 155,395 32.88%
PBT 43,712 41,573 25,293 16,419 13,652 15,732 5,927 276.60%
Tax -6,039 -6,541 -5,987 -3,941 -3,058 -2,747 -2,302 89.65%
NP 37,673 35,032 19,306 12,478 10,594 12,985 3,625 372.86%
-
NP to SH 37,712 41,758 23,117 16,245 14,317 9,989 3,505 383.87%
-
Tax Rate 13.82% 15.73% 23.67% 24.00% 22.40% 17.46% 38.84% -
Total Cost 200,836 198,938 195,299 182,974 180,265 148,344 151,770 20.43%
-
Net Worth 224,720 225,229 202,134 192,604 191,021 186,256 180,671 15.57%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,762 4,636 4,636 4,636 4,636 2,801 2,801 -0.92%
Div Payout % 7.33% 11.10% 20.06% 28.54% 32.38% 28.05% 79.94% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 224,720 225,229 202,134 192,604 191,021 186,256 180,671 15.57%
NOSH 92,098 92,687 92,722 92,598 92,729 92,664 92,651 -0.39%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.80% 14.97% 9.00% 6.38% 5.55% 8.05% 2.33% -
ROE 16.78% 18.54% 11.44% 8.43% 7.49% 5.36% 1.94% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 258.97 252.43 231.45 211.08 205.82 174.10 167.72 33.41%
EPS 40.95 45.05 24.93 17.54 15.44 10.78 3.78 386.07%
DPS 3.00 5.00 5.00 5.00 5.00 3.00 3.00 0.00%
NAPS 2.44 2.43 2.18 2.08 2.06 2.01 1.95 16.04%
Adjusted Per Share Value based on latest NOSH - 92,598
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 257.48 252.58 231.67 211.00 206.04 174.16 167.75 32.88%
EPS 40.71 45.08 24.96 17.54 15.46 10.78 3.78 384.18%
DPS 2.98 5.01 5.01 5.01 5.01 3.02 3.02 -0.88%
NAPS 2.4259 2.4314 2.1821 2.0792 2.0621 2.0107 1.9504 15.57%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.91 0.90 0.90 0.88 0.78 0.76 0.80 -
P/RPS 0.35 0.36 0.39 0.42 0.38 0.44 0.48 -18.91%
P/EPS 2.22 2.00 3.61 5.02 5.05 7.05 21.15 -77.59%
EY 45.00 50.06 27.70 19.94 19.79 14.18 4.73 345.93%
DY 3.30 5.56 5.56 5.68 6.41 3.95 3.75 -8.13%
P/NAPS 0.37 0.37 0.41 0.42 0.38 0.38 0.41 -6.58%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 21/08/08 23/05/08 27/02/08 29/11/07 28/08/07 -
Price 0.93 0.93 0.90 0.93 0.90 0.75 0.77 -
P/RPS 0.36 0.37 0.39 0.44 0.44 0.43 0.46 -15.01%
P/EPS 2.27 2.06 3.61 5.30 5.83 6.96 20.35 -76.67%
EY 44.03 48.44 27.70 18.86 17.16 14.37 4.91 328.77%
DY 3.23 5.38 5.56 5.38 5.56 4.00 3.90 -11.75%
P/NAPS 0.38 0.38 0.41 0.45 0.44 0.37 0.39 -1.70%

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