[DKLS] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 21.07%
YoY- -48.24%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 183,865 179,597 175,295 177,408 190,742 202,025 250,948 -18.68%
PBT 24,686 19,403 20,311 17,728 15,119 16,634 17,438 25.99%
Tax -7,142 -7,198 -7,602 -6,629 -6,130 -6,460 -6,495 6.51%
NP 17,544 12,205 12,709 11,099 8,989 10,174 10,943 36.86%
-
NP to SH 19,247 12,847 12,382 11,240 9,284 18,943 20,437 -3.91%
-
Tax Rate 28.93% 37.10% 37.43% 37.39% 40.55% 38.84% 37.25% -
Total Cost 166,321 167,392 162,586 166,309 181,753 191,851 240,005 -21.63%
-
Net Worth 266,035 262,320 257,487 252,443 186,341 250,079 245,259 5.55%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,781 2,096 2,096 2,096 2,096 2,766 2,766 0.36%
Div Payout % 14.45% 16.32% 16.93% 18.65% 22.58% 14.61% 13.54% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 266,035 262,320 257,487 252,443 186,341 250,079 245,259 5.55%
NOSH 92,699 92,682 92,754 92,820 93,170 92,659 92,729 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.54% 6.80% 7.25% 6.26% 4.71% 5.04% 4.36% -
ROE 7.23% 4.90% 4.81% 4.45% 4.98% 7.57% 8.33% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 198.31 193.78 188.99 191.13 204.72 218.03 270.62 -18.67%
EPS 20.76 13.86 13.35 12.11 9.96 20.44 22.04 -3.89%
DPS 3.00 2.25 2.25 2.25 2.25 3.00 3.00 0.00%
NAPS 2.8693 2.8303 2.776 2.7197 2.00 2.6989 2.6449 5.56%
Adjusted Per Share Value based on latest NOSH - 92,820
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 198.49 193.88 189.24 191.52 205.91 218.09 270.91 -18.68%
EPS 20.78 13.87 13.37 12.13 10.02 20.45 22.06 -3.89%
DPS 3.00 2.26 2.26 2.26 2.26 2.99 2.99 0.22%
NAPS 2.8719 2.8318 2.7796 2.7252 2.0116 2.6997 2.6476 5.55%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.04 1.00 1.06 1.07 1.12 1.05 1.01 -
P/RPS 0.52 0.52 0.56 0.56 0.55 0.48 0.37 25.39%
P/EPS 5.01 7.21 7.94 8.84 11.24 5.14 4.58 6.14%
EY 19.96 13.86 12.59 11.32 8.90 19.47 21.82 -5.75%
DY 2.88 2.25 2.12 2.10 2.01 2.86 2.97 -2.02%
P/NAPS 0.36 0.35 0.38 0.39 0.56 0.39 0.38 -3.53%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 10/11/11 19/08/11 23/05/11 25/02/11 22/11/10 19/08/10 -
Price 1.06 1.01 1.00 1.09 1.03 1.15 1.40 -
P/RPS 0.53 0.52 0.53 0.57 0.50 0.53 0.52 1.27%
P/EPS 5.11 7.29 7.49 9.00 10.34 5.63 6.35 -13.44%
EY 19.58 13.72 13.35 11.11 9.67 17.78 15.74 15.61%
DY 2.83 2.23 2.25 2.06 2.18 2.61 2.14 20.41%
P/NAPS 0.37 0.36 0.36 0.40 0.52 0.43 0.53 -21.25%

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