[DKLS] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 55.98%
YoY- 117.55%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 202,532 230,880 133,864 159,052 212,388 194,744 148,476 5.30%
PBT 20,948 18,684 17,236 20,068 9,632 18,768 16,384 4.17%
Tax -6,544 -5,184 -3,480 -6,528 -4,532 -4,660 -4,204 7.65%
NP 14,404 13,500 13,756 13,540 5,100 14,108 12,180 2.83%
-
NP to SH 17,228 14,124 17,012 14,480 6,656 14,116 12,260 5.83%
-
Tax Rate 31.24% 27.75% 20.19% 32.53% 47.05% 24.83% 25.66% -
Total Cost 188,128 217,380 120,108 145,512 207,288 180,636 136,296 5.51%
-
Net Worth 312,397 286,441 269,755 252,443 241,698 230,635 192,604 8.39%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 312,397 286,441 269,755 252,443 241,698 230,635 192,604 8.39%
NOSH 92,699 92,699 92,699 92,820 92,960 92,624 92,598 0.01%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 7.11% 5.85% 10.28% 8.51% 2.40% 7.24% 8.20% -
ROE 5.51% 4.93% 6.31% 5.74% 2.75% 6.12% 6.37% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 218.48 249.06 144.41 171.35 228.47 210.25 160.34 5.28%
EPS 18.60 15.24 18.36 15.60 7.16 15.24 13.24 5.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.09 2.91 2.7197 2.60 2.49 2.08 8.37%
Adjusted Per Share Value based on latest NOSH - 92,820
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 218.64 249.24 144.51 171.70 229.28 210.23 160.28 5.30%
EPS 18.60 15.25 18.36 15.63 7.19 15.24 13.24 5.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3724 3.0922 2.9121 2.7252 2.6092 2.4898 2.0792 8.39%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.64 1.14 1.06 1.07 1.15 0.95 0.88 -
P/RPS 0.75 0.46 0.73 0.62 0.50 0.45 0.55 5.30%
P/EPS 8.82 7.48 5.78 6.86 16.06 6.23 6.65 4.81%
EY 11.33 13.37 17.31 14.58 6.23 16.04 15.05 -4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.37 0.36 0.39 0.44 0.38 0.42 2.60%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 22/05/13 21/05/12 23/05/11 24/05/10 25/05/09 23/05/08 -
Price 1.69 1.29 1.07 1.09 1.03 0.93 0.93 -
P/RPS 0.77 0.52 0.74 0.64 0.45 0.44 0.58 4.83%
P/EPS 9.09 8.47 5.83 6.99 14.39 6.10 7.02 4.39%
EY 11.00 11.81 17.15 14.31 6.95 16.39 14.24 -4.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.37 0.40 0.40 0.37 0.45 1.77%

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