[DKLS] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -30.44%
YoY- -16.98%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 219,360 285,012 202,532 230,880 133,864 159,052 212,388 0.53%
PBT 18,012 34,992 20,948 18,684 17,236 20,068 9,632 10.98%
Tax -3,464 -10,648 -6,544 -5,184 -3,480 -6,528 -4,532 -4.37%
NP 14,548 24,344 14,404 13,500 13,756 13,540 5,100 19.07%
-
NP to SH 12,148 25,180 17,228 14,124 17,012 14,480 6,656 10.53%
-
Tax Rate 19.23% 30.43% 31.24% 27.75% 20.19% 32.53% 47.05% -
Total Cost 204,812 260,668 188,128 217,380 120,108 145,512 207,288 -0.19%
-
Net Worth 356,893 334,645 312,397 286,441 269,755 252,443 241,698 6.70%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 356,893 334,645 312,397 286,441 269,755 252,443 241,698 6.70%
NOSH 92,699 92,699 92,699 92,699 92,699 92,820 92,960 -0.04%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.63% 8.54% 7.11% 5.85% 10.28% 8.51% 2.40% -
ROE 3.40% 7.52% 5.51% 4.93% 6.31% 5.74% 2.75% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 236.64 307.46 218.48 249.06 144.41 171.35 228.47 0.58%
EPS 13.12 27.16 18.60 15.24 18.36 15.60 7.16 10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.61 3.37 3.09 2.91 2.7197 2.60 6.75%
Adjusted Per Share Value based on latest NOSH - 92,699
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 236.81 307.68 218.64 249.24 144.51 171.70 229.28 0.53%
EPS 13.11 27.18 18.60 15.25 18.36 15.63 7.19 10.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8528 3.6126 3.3724 3.0922 2.9121 2.7252 2.6092 6.70%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.76 1.79 1.64 1.14 1.06 1.07 1.15 -
P/RPS 0.74 0.58 0.75 0.46 0.73 0.62 0.50 6.74%
P/EPS 13.43 6.59 8.82 7.48 5.78 6.86 16.06 -2.93%
EY 7.45 15.17 11.33 13.37 17.31 14.58 6.23 3.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.49 0.37 0.36 0.39 0.44 0.74%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 25/05/15 29/05/14 22/05/13 21/05/12 23/05/11 24/05/10 -
Price 1.80 1.80 1.69 1.29 1.07 1.09 1.03 -
P/RPS 0.76 0.59 0.77 0.52 0.74 0.64 0.45 9.11%
P/EPS 13.74 6.63 9.09 8.47 5.83 6.99 14.39 -0.76%
EY 7.28 15.09 11.00 11.81 17.15 14.31 6.95 0.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.50 0.42 0.37 0.40 0.40 2.72%

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