[DKLS] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -21.72%
YoY- -18.99%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 291,269 240,342 182,861 167,554 126,157 149,089 210,769 5.53%
PBT 30,612 56,172 18,942 3,780 4,078 8,012 13,730 14.28%
Tax -8,410 -6,881 -2,412 -1,316 -1,090 -1,713 -3,913 13.58%
NP 22,201 49,290 16,530 2,464 2,988 6,298 9,817 14.55%
-
NP to SH 22,292 49,334 12,746 2,354 2,906 6,298 9,817 14.63%
-
Tax Rate 27.47% 12.25% 12.73% 34.81% 26.73% 21.38% 28.50% -
Total Cost 269,068 191,052 166,330 165,090 123,169 142,790 200,952 4.98%
-
Net Worth 240,961 225,287 186,378 183,106 175,327 175,065 160,741 6.97%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 240,961 225,287 186,378 183,106 175,327 175,065 160,741 6.97%
NOSH 92,677 92,711 92,725 92,947 92,765 92,627 86,420 1.17%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.62% 20.51% 9.04% 1.47% 2.37% 4.22% 4.66% -
ROE 9.25% 21.90% 6.84% 1.29% 1.66% 3.60% 6.11% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 314.28 259.24 197.21 180.27 136.00 160.96 243.89 4.31%
EPS 24.05 53.21 13.75 2.53 3.13 6.80 11.36 13.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.43 2.01 1.97 1.89 1.89 1.86 5.73%
Adjusted Per Share Value based on latest NOSH - 93,571
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 314.21 259.27 197.26 180.75 136.09 160.83 227.37 5.53%
EPS 24.05 53.22 13.75 2.54 3.14 6.79 10.59 14.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5994 2.4303 2.0106 1.9753 1.8914 1.8885 1.734 6.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.14 0.90 0.76 0.61 0.69 1.09 1.59 -
P/RPS 0.36 0.35 0.39 0.34 0.51 0.68 0.65 -9.37%
P/EPS 4.74 1.69 5.53 24.08 22.02 16.03 14.00 -16.50%
EY 21.10 59.13 18.09 4.15 4.54 6.24 7.14 19.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.38 0.31 0.37 0.58 0.85 -10.38%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/10/09 25/11/08 29/11/07 24/11/06 21/11/05 23/11/04 18/11/03 -
Price 1.19 0.93 0.75 0.63 0.68 1.04 1.53 -
P/RPS 0.38 0.36 0.38 0.35 0.50 0.65 0.63 -8.07%
P/EPS 4.95 1.75 5.46 24.87 21.70 15.29 13.47 -15.35%
EY 20.21 57.22 18.33 4.02 4.61 6.54 7.42 18.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.37 0.32 0.36 0.55 0.82 -9.17%

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