[DKLS] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 49.24%
YoY- -9.7%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 238,509 190,858 149,849 125,982 140,553 215,738 217,607 1.53%
PBT 43,712 13,652 4,359 3,995 7,508 12,127 24,990 9.75%
Tax -6,039 -3,190 -2,057 473 -2,704 -3,888 -8,695 -5.88%
NP 37,673 10,462 2,302 4,468 4,804 8,239 16,295 14.97%
-
NP to SH 37,747 14,316 2,194 4,338 4,804 8,239 16,295 15.01%
-
Tax Rate 13.82% 23.37% 47.19% -11.84% 36.01% 32.06% 34.79% -
Total Cost 200,836 180,396 147,547 121,514 135,749 207,499 201,312 -0.03%
-
Net Worth 226,185 191,003 178,841 179,864 175,281 163,853 148,080 7.30%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 2,780 4,636 2,779 - 2,782 3,504 - -
Div Payout % 7.37% 32.38% 126.71% - 57.92% 42.54% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 226,185 191,003 178,841 179,864 175,281 163,853 148,080 7.30%
NOSH 92,698 92,720 92,663 92,713 92,741 87,622 81,362 2.19%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 15.80% 5.48% 1.54% 3.55% 3.42% 3.82% 7.49% -
ROE 16.69% 7.50% 1.23% 2.41% 2.74% 5.03% 11.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 257.29 205.84 161.71 135.88 151.55 246.21 267.45 -0.64%
EPS 40.72 15.44 2.37 4.68 5.18 9.41 20.03 12.54%
DPS 3.00 5.00 3.00 0.00 3.00 4.00 0.00 -
NAPS 2.44 2.06 1.93 1.94 1.89 1.87 1.82 5.00%
Adjusted Per Share Value based on latest NOSH - 92,618
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 257.29 205.89 161.65 135.90 151.62 232.73 234.74 1.53%
EPS 40.72 15.44 2.37 4.68 5.18 8.89 17.58 15.01%
DPS 3.00 5.00 3.00 0.00 3.00 3.78 0.00 -
NAPS 2.44 2.0605 1.9293 1.9403 1.8909 1.7676 1.5974 7.30%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.91 0.78 0.61 0.60 1.00 1.42 1.57 -
P/RPS 0.35 0.38 0.38 0.44 0.66 0.58 0.59 -8.32%
P/EPS 2.23 5.05 25.76 12.82 19.31 15.10 7.84 -18.88%
EY 44.75 19.79 3.88 7.80 5.18 6.62 12.76 23.23%
DY 3.30 6.41 4.92 0.00 3.00 2.82 0.00 -
P/NAPS 0.37 0.38 0.32 0.31 0.53 0.76 0.86 -13.10%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 27/02/08 28/02/07 27/02/06 25/02/05 25/02/04 25/02/03 -
Price 0.93 0.90 0.67 0.72 0.90 1.53 1.50 -
P/RPS 0.36 0.44 0.41 0.53 0.59 0.62 0.56 -7.09%
P/EPS 2.28 5.83 28.30 15.39 17.37 16.27 7.49 -17.96%
EY 43.78 17.16 3.53 6.50 5.76 6.15 13.35 21.86%
DY 3.23 5.56 4.48 0.00 3.33 2.61 0.00 -
P/NAPS 0.38 0.44 0.35 0.37 0.48 0.82 0.82 -12.02%

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