[DKLS] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 19.24%
YoY- 19.39%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 246,173 222,340 210,981 226,988 213,813 183,865 190,742 4.33%
PBT 57,052 30,187 29,697 31,706 24,320 24,686 15,119 24.74%
Tax -6,833 -4,905 -8,701 -7,956 -8,083 -7,142 -6,130 1.82%
NP 50,219 25,282 20,996 23,750 16,237 17,544 8,989 33.17%
-
NP to SH 50,893 24,916 21,662 24,240 20,304 19,247 9,283 32.75%
-
Tax Rate 11.98% 16.25% 29.30% 25.09% 33.24% 28.93% 40.55% -
Total Cost 195,954 197,058 189,985 203,238 197,576 166,321 181,753 1.26%
-
Net Worth 394,900 358,747 329,083 308,689 282,835 265,955 248,373 8.02%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,780 2,780 2,780 2,780 2,780 2,780 2,085 4.90%
Div Payout % 5.46% 11.16% 12.84% 11.47% 13.70% 14.45% 22.46% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 394,900 358,747 329,083 308,689 282,835 265,955 248,373 8.02%
NOSH 92,699 92,699 92,699 92,699 92,699 92,690 92,676 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 20.40% 11.37% 9.95% 10.46% 7.59% 9.54% 4.71% -
ROE 12.89% 6.95% 6.58% 7.85% 7.18% 7.24% 3.74% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 265.56 239.85 227.60 244.86 230.65 198.37 205.81 4.33%
EPS 54.90 26.88 23.37 26.15 21.90 20.76 10.01 32.76%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 2.25 4.90%
NAPS 4.26 3.87 3.55 3.33 3.0511 2.8693 2.68 8.02%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 265.56 239.85 227.60 244.86 230.65 198.34 205.76 4.33%
EPS 54.90 26.88 23.37 26.15 21.90 20.76 10.01 32.76%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 2.25 4.90%
NAPS 4.26 3.87 3.55 3.33 3.0511 2.869 2.6793 8.02%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.50 1.76 1.77 1.52 1.10 1.04 1.12 -
P/RPS 0.56 0.73 0.78 0.62 0.48 0.52 0.54 0.60%
P/EPS 2.73 6.55 7.57 5.81 5.02 5.01 11.18 -20.92%
EY 36.60 15.27 13.20 17.20 19.91 19.97 8.94 26.45%
DY 2.00 1.70 1.69 1.97 2.73 2.88 2.01 -0.08%
P/NAPS 0.35 0.45 0.50 0.46 0.36 0.36 0.42 -2.99%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 27/02/15 28/02/14 25/02/13 27/02/12 25/02/11 -
Price 1.75 1.56 1.77 1.60 1.13 1.06 1.03 -
P/RPS 0.66 0.65 0.78 0.65 0.49 0.53 0.50 4.73%
P/EPS 3.19 5.80 7.57 6.12 5.16 5.10 10.28 -17.70%
EY 31.37 17.23 13.20 16.34 19.38 19.59 9.72 21.54%
DY 1.71 1.92 1.69 1.87 2.65 2.83 2.18 -3.96%
P/NAPS 0.41 0.40 0.50 0.48 0.37 0.37 0.38 1.27%

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