[DKLS] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 37.28%
YoY- -53.85%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 180,257 137,146 125,666 94,618 111,817 158,077 164,663 1.51%
PBT 42,129 14,207 2,835 3,059 6,009 10,298 18,109 15.09%
Tax -5,161 -1,809 -987 -818 -1,285 -2,935 -5,389 -0.71%
NP 36,968 12,398 1,848 2,241 4,724 7,363 12,720 19.44%
-
NP to SH 37,001 9,560 1,766 2,180 4,724 7,363 12,720 19.45%
-
Tax Rate 12.25% 12.73% 34.81% 26.74% 21.38% 28.50% 29.76% -
Total Cost 143,289 124,748 123,818 92,377 107,093 150,714 151,943 -0.97%
-
Net Worth 225,287 186,378 183,106 175,327 175,065 160,741 144,767 7.64%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 225,287 186,378 183,106 175,327 175,065 160,741 144,767 7.64%
NOSH 92,711 92,725 92,947 92,765 92,627 86,420 81,329 2.20%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 20.51% 9.04% 1.47% 2.37% 4.22% 4.66% 7.72% -
ROE 16.42% 5.13% 0.96% 1.24% 2.70% 4.58% 8.79% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 194.43 147.91 135.20 102.00 120.72 182.92 202.46 -0.67%
EPS 39.91 10.31 1.90 2.35 5.10 8.52 15.64 16.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.01 1.97 1.89 1.89 1.86 1.78 5.31%
Adjusted Per Share Value based on latest NOSH - 92,656
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 194.45 147.95 135.56 102.07 120.62 170.53 177.63 1.51%
EPS 39.91 10.31 1.91 2.35 5.10 7.94 13.72 19.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4303 2.0106 1.9753 1.8914 1.8885 1.734 1.5617 7.64%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.90 0.76 0.61 0.69 1.09 1.59 1.70 -
P/RPS 0.46 0.51 0.45 0.68 0.90 0.87 0.84 -9.54%
P/EPS 2.26 7.37 32.11 29.36 21.37 18.66 10.87 -23.01%
EY 44.34 13.57 3.11 3.41 4.68 5.36 9.20 29.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.31 0.37 0.58 0.85 0.96 -14.67%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 29/11/07 24/11/06 21/11/05 23/11/04 18/11/03 25/11/02 -
Price 0.93 0.75 0.63 0.68 1.04 1.53 1.68 -
P/RPS 0.48 0.51 0.47 0.67 0.86 0.84 0.83 -8.71%
P/EPS 2.33 7.27 33.16 28.94 20.39 17.96 10.74 -22.46%
EY 42.91 13.75 3.02 3.46 4.90 5.57 9.31 28.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.32 0.36 0.55 0.82 0.94 -13.99%

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