[DKLS] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -21.64%
YoY- -26.24%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 209,968 217,508 215,544 187,454 246,542 177,256 168,348 3.74%
PBT 11,754 14,874 19,692 17,478 23,124 22,958 22,910 -10.51%
Tax -2,598 -4,748 -5,124 -6,208 -8,536 -8,468 -6,924 -15.06%
NP 9,156 10,126 14,568 11,270 14,588 14,490 15,986 -8.86%
-
NP to SH 8,274 13,234 15,756 13,500 18,302 18,156 17,610 -11.81%
-
Tax Rate 22.10% 31.92% 26.02% 35.52% 36.91% 36.88% 30.22% -
Total Cost 200,812 207,382 200,976 176,184 231,954 162,766 152,362 4.70%
-
Net Worth 397,681 361,528 340,207 314,251 292,930 274,390 257,291 7.52%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 397,681 361,528 340,207 314,251 292,930 274,390 257,291 7.52%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,684 0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.36% 4.66% 6.76% 6.01% 5.92% 8.17% 9.50% -
ROE 2.08% 3.66% 4.63% 4.30% 6.25% 6.62% 6.84% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 226.50 234.64 232.52 202.22 265.96 191.22 181.64 3.74%
EPS 8.92 14.28 17.00 14.56 19.74 19.58 19.00 -11.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.29 3.90 3.67 3.39 3.16 2.96 2.776 7.51%
Adjusted Per Share Value based on latest NOSH - 92,699
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 226.67 234.81 232.69 202.36 266.15 191.35 181.74 3.74%
EPS 8.93 14.29 17.01 14.57 19.76 19.60 19.01 -11.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2931 3.9028 3.6726 3.3924 3.1623 2.9621 2.7775 7.52%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.94 1.74 1.77 1.75 1.24 1.13 1.06 -
P/RPS 0.86 0.74 0.76 0.87 0.47 0.59 0.58 6.77%
P/EPS 21.74 12.19 10.41 12.02 6.28 5.77 5.58 25.41%
EY 4.60 8.20 9.60 8.32 15.92 17.33 17.92 -20.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.48 0.52 0.39 0.38 0.38 2.85%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 22/08/16 28/08/15 18/08/14 19/08/13 15/08/12 19/08/11 -
Price 1.85 1.65 1.75 1.70 1.27 1.11 1.00 -
P/RPS 0.82 0.70 0.75 0.84 0.48 0.58 0.55 6.87%
P/EPS 20.73 11.56 10.30 11.67 6.43 5.67 5.26 25.65%
EY 4.82 8.65 9.71 8.57 15.55 17.64 19.00 -20.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.48 0.50 0.40 0.38 0.36 3.00%

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