[DKLS] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 126.49%
YoY- 441.34%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 192,384 291,269 240,342 182,861 167,554 126,157 149,089 4.33%
PBT 21,649 30,612 56,172 18,942 3,780 4,078 8,012 18.00%
Tax -6,528 -8,410 -6,881 -2,412 -1,316 -1,090 -1,713 24.96%
NP 15,121 22,201 49,290 16,530 2,464 2,988 6,298 15.70%
-
NP to SH 16,108 22,292 49,334 12,746 2,354 2,906 6,298 16.93%
-
Tax Rate 30.15% 27.47% 12.25% 12.73% 34.81% 26.73% 21.38% -
Total Cost 177,262 269,068 191,052 166,330 165,090 123,169 142,790 3.66%
-
Net Worth 250,233 240,961 225,287 186,378 183,106 175,327 175,065 6.13%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 250,233 240,961 225,287 186,378 183,106 175,327 175,065 6.13%
NOSH 92,716 92,677 92,711 92,725 92,947 92,765 92,627 0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.86% 7.62% 20.51% 9.04% 1.47% 2.37% 4.22% -
ROE 6.44% 9.25% 21.90% 6.84% 1.29% 1.66% 3.60% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 207.50 314.28 259.24 197.21 180.27 136.00 160.96 4.32%
EPS 17.37 24.05 53.21 13.75 2.53 3.13 6.80 16.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6989 2.60 2.43 2.01 1.97 1.89 1.89 6.11%
Adjusted Per Share Value based on latest NOSH - 92,664
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 207.68 314.43 259.46 197.40 180.88 136.19 160.95 4.33%
EPS 17.39 24.06 53.26 13.76 2.54 3.14 6.80 16.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7013 2.6012 2.432 2.012 1.9767 1.8927 1.8899 6.13%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.05 1.14 0.90 0.76 0.61 0.69 1.09 -
P/RPS 0.51 0.36 0.35 0.39 0.34 0.51 0.68 -4.67%
P/EPS 6.04 4.74 1.69 5.53 24.08 22.02 16.03 -15.00%
EY 16.55 21.10 59.13 18.09 4.15 4.54 6.24 17.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.37 0.38 0.31 0.37 0.58 -6.39%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 28/10/09 25/11/08 29/11/07 24/11/06 21/11/05 23/11/04 -
Price 1.15 1.19 0.93 0.75 0.63 0.68 1.04 -
P/RPS 0.55 0.38 0.36 0.38 0.35 0.50 0.65 -2.74%
P/EPS 6.62 4.95 1.75 5.46 24.87 21.70 15.29 -13.01%
EY 15.11 20.21 57.22 18.33 4.02 4.61 6.54 14.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.38 0.37 0.32 0.36 0.55 -4.01%

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