[DKLS] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.11%
YoY- 5.49%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 222,340 210,981 226,988 213,813 183,865 190,742 276,189 -3.54%
PBT 30,187 29,697 31,706 24,320 24,686 15,119 23,356 4.36%
Tax -4,905 -8,701 -7,956 -8,083 -7,142 -6,130 -7,872 -7.57%
NP 25,282 20,996 23,750 16,237 17,544 8,989 15,484 8.51%
-
NP to SH 24,916 21,662 24,240 20,304 19,247 9,283 15,712 7.98%
-
Tax Rate 16.25% 29.30% 25.09% 33.24% 28.93% 40.55% 33.70% -
Total Cost 197,058 189,985 203,238 197,576 166,321 181,753 260,705 -4.55%
-
Net Worth 358,747 329,083 308,689 282,835 265,955 248,373 240,317 6.90%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,780 2,780 2,780 2,780 2,780 2,085 2,780 0.00%
Div Payout % 11.16% 12.84% 11.47% 13.70% 14.45% 22.46% 17.70% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 358,747 329,083 308,689 282,835 265,955 248,373 240,317 6.90%
NOSH 92,699 92,699 92,699 92,699 92,690 92,676 92,686 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.37% 9.95% 10.46% 7.59% 9.54% 4.71% 5.61% -
ROE 6.95% 6.58% 7.85% 7.18% 7.24% 3.74% 6.54% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 239.85 227.60 244.86 230.65 198.37 205.81 297.98 -3.55%
EPS 26.88 23.37 26.15 21.90 20.76 10.01 16.95 7.98%
DPS 3.00 3.00 3.00 3.00 3.00 2.25 3.00 0.00%
NAPS 3.87 3.55 3.33 3.0511 2.8693 2.68 2.5928 6.89%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 240.02 227.76 245.04 230.82 198.49 205.91 298.15 -3.54%
EPS 26.90 23.38 26.17 21.92 20.78 10.02 16.96 7.98%
DPS 3.00 3.00 3.00 3.00 3.00 2.25 3.00 0.00%
NAPS 3.8728 3.5525 3.3324 3.0533 2.8711 2.6813 2.5943 6.90%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.76 1.77 1.52 1.10 1.04 1.12 1.37 -
P/RPS 0.73 0.78 0.62 0.48 0.52 0.54 0.46 7.99%
P/EPS 6.55 7.57 5.81 5.02 5.01 11.18 8.08 -3.43%
EY 15.27 13.20 17.20 19.91 19.97 8.94 12.37 3.57%
DY 1.70 1.69 1.97 2.73 2.88 2.01 2.19 -4.13%
P/NAPS 0.45 0.50 0.46 0.36 0.36 0.42 0.53 -2.68%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 28/02/14 25/02/13 27/02/12 25/02/11 24/02/10 -
Price 1.56 1.77 1.60 1.13 1.06 1.03 1.10 -
P/RPS 0.65 0.78 0.65 0.49 0.53 0.50 0.37 9.84%
P/EPS 5.80 7.57 6.12 5.16 5.10 10.28 6.49 -1.85%
EY 17.23 13.20 16.34 19.38 19.59 9.72 15.41 1.87%
DY 1.92 1.69 1.87 2.65 2.83 2.18 2.73 -5.69%
P/NAPS 0.40 0.50 0.48 0.37 0.37 0.38 0.42 -0.80%

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