[DKLS] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -3.56%
YoY- -1.5%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 226,987 246,384 248,456 238,067 213,813 194,024 188,319 13.22%
PBT 31,706 25,784 24,403 24,682 24,320 21,423 24,710 18.02%
Tax -7,956 -8,309 -8,117 -8,509 -8,083 -6,903 -7,914 0.35%
NP 23,750 17,475 16,286 16,173 16,237 14,520 16,796 25.90%
-
NP to SH 24,240 20,923 20,377 19,582 20,304 18,229 19,520 15.48%
-
Tax Rate 25.09% 32.23% 33.26% 34.47% 33.24% 32.22% 32.03% -
Total Cost 203,237 228,909 232,170 221,894 197,576 179,504 171,523 11.94%
-
Net Worth 308,689 296,638 292,930 286,441 282,835 277,171 274,390 8.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,780 2,780 2,780 2,780 2,780 2,781 2,781 -0.02%
Div Payout % 11.47% 13.29% 13.65% 14.20% 13.70% 15.26% 14.25% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 308,689 296,638 292,930 286,441 282,835 277,171 274,390 8.14%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.46% 7.09% 6.55% 6.79% 7.59% 7.48% 8.92% -
ROE 7.85% 7.05% 6.96% 6.84% 7.18% 6.58% 7.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 244.86 265.79 268.02 256.82 230.65 209.30 203.15 13.21%
EPS 26.15 22.57 21.98 21.12 21.90 19.66 21.06 15.47%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.33 3.20 3.16 3.09 3.0511 2.99 2.96 8.14%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 244.86 265.79 268.02 256.82 230.65 209.30 203.15 13.21%
EPS 26.15 22.57 21.98 21.12 21.90 19.66 21.06 15.47%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.33 3.20 3.16 3.09 3.0511 2.99 2.96 8.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.52 1.28 1.24 1.14 1.10 1.10 1.13 -
P/RPS 0.62 0.48 0.46 0.44 0.48 0.53 0.56 7.00%
P/EPS 5.81 5.67 5.64 5.40 5.02 5.59 5.37 5.37%
EY 17.20 17.63 17.73 18.53 19.91 17.88 18.63 -5.17%
DY 1.97 2.34 2.42 2.63 2.73 2.73 2.65 -17.89%
P/NAPS 0.46 0.40 0.39 0.37 0.36 0.37 0.38 13.54%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 18/11/13 19/08/13 22/05/13 25/02/13 12/11/12 15/08/12 -
Price 1.60 1.56 1.27 1.29 1.13 1.10 1.11 -
P/RPS 0.65 0.59 0.47 0.50 0.49 0.53 0.55 11.74%
P/EPS 6.12 6.91 5.78 6.11 5.16 5.59 5.27 10.45%
EY 16.34 14.47 17.31 16.38 19.38 17.88 18.97 -9.44%
DY 1.87 1.92 2.36 2.33 2.65 2.73 2.70 -21.66%
P/NAPS 0.48 0.49 0.40 0.42 0.37 0.37 0.38 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