[DKLS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.94%
YoY- -54.81%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 191,069 177,524 192,384 291,269 240,342 182,861 167,554 2.21%
PBT 23,010 27,361 21,649 30,612 56,172 18,942 3,780 35.08%
Tax -7,633 -7,952 -6,528 -8,410 -6,881 -2,412 -1,316 34.00%
NP 15,377 19,409 15,121 22,201 49,290 16,530 2,464 35.64%
-
NP to SH 19,502 20,860 16,108 22,292 49,334 12,746 2,354 42.20%
-
Tax Rate 33.17% 29.06% 30.15% 27.47% 12.25% 12.73% 34.81% -
Total Cost 175,692 158,114 177,262 269,068 191,052 166,330 165,090 1.04%
-
Net Worth 277,171 262,322 250,233 240,961 225,287 186,378 183,106 7.14%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 277,171 262,322 250,233 240,961 225,287 186,378 183,106 7.14%
NOSH 92,699 92,683 92,716 92,677 92,711 92,725 92,947 -0.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.05% 10.93% 7.86% 7.62% 20.51% 9.04% 1.47% -
ROE 7.04% 7.95% 6.44% 9.25% 21.90% 6.84% 1.29% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 206.12 191.54 207.50 314.28 259.24 197.21 180.27 2.25%
EPS 21.04 22.51 17.37 24.05 53.21 13.75 2.53 42.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.8303 2.6989 2.60 2.43 2.01 1.97 7.19%
Adjusted Per Share Value based on latest NOSH - 92,685
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 206.26 191.64 207.68 314.43 259.46 197.40 180.88 2.21%
EPS 21.05 22.52 17.39 24.06 53.26 13.76 2.54 42.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9921 2.8318 2.7013 2.6012 2.432 2.012 1.9767 7.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.10 1.00 1.05 1.14 0.90 0.76 0.61 -
P/RPS 0.53 0.52 0.51 0.36 0.35 0.39 0.34 7.67%
P/EPS 5.23 4.44 6.04 4.74 1.69 5.53 24.08 -22.45%
EY 19.13 22.51 16.55 21.10 59.13 18.09 4.15 28.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.39 0.44 0.37 0.38 0.31 2.98%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 12/11/12 10/11/11 22/11/10 28/10/09 25/11/08 29/11/07 24/11/06 -
Price 1.10 1.01 1.15 1.19 0.93 0.75 0.63 -
P/RPS 0.53 0.53 0.55 0.38 0.36 0.38 0.35 7.15%
P/EPS 5.23 4.49 6.62 4.95 1.75 5.46 24.87 -22.86%
EY 19.13 22.28 15.11 20.21 57.22 18.33 4.02 29.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.43 0.46 0.38 0.37 0.32 2.44%

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