[DKLS] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 88.92%
YoY- -54.81%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 143,302 133,143 144,288 218,452 180,257 137,146 125,666 2.21%
PBT 17,258 20,521 16,237 22,959 42,129 14,207 2,835 35.08%
Tax -5,725 -5,964 -4,896 -6,308 -5,161 -1,809 -987 34.00%
NP 11,533 14,557 11,341 16,651 36,968 12,398 1,848 35.64%
-
NP to SH 14,627 15,645 12,081 16,719 37,001 9,560 1,766 42.19%
-
Tax Rate 33.17% 29.06% 30.15% 27.48% 12.25% 12.73% 34.81% -
Total Cost 131,769 118,586 132,947 201,801 143,289 124,748 123,818 1.04%
-
Net Worth 277,171 262,322 250,233 240,961 225,287 186,378 183,106 7.14%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 277,171 262,322 250,233 240,961 225,287 186,378 183,106 7.14%
NOSH 92,699 92,683 92,716 92,677 92,711 92,725 92,947 -0.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.05% 10.93% 7.86% 7.62% 20.51% 9.04% 1.47% -
ROE 5.28% 5.96% 4.83% 6.94% 16.42% 5.13% 0.96% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 154.59 143.65 155.62 235.71 194.43 147.91 135.20 2.25%
EPS 15.78 16.88 13.03 18.04 39.91 10.31 1.90 42.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.8303 2.6989 2.60 2.43 2.01 1.97 7.19%
Adjusted Per Share Value based on latest NOSH - 92,685
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 154.70 143.73 155.76 235.82 194.59 148.05 135.66 2.21%
EPS 15.79 16.89 13.04 18.05 39.94 10.32 1.91 42.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9921 2.8318 2.7013 2.6012 2.432 2.012 1.9767 7.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.10 1.00 1.05 1.14 0.90 0.76 0.61 -
P/RPS 0.71 0.70 0.67 0.48 0.46 0.51 0.45 7.88%
P/EPS 6.97 5.92 8.06 6.32 2.26 7.37 32.11 -22.45%
EY 14.34 16.88 12.41 15.82 44.34 13.57 3.11 28.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.39 0.44 0.37 0.38 0.31 2.98%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 12/11/12 10/11/11 22/11/10 28/10/09 25/11/08 29/11/07 24/11/06 -
Price 1.10 1.01 1.15 1.19 0.93 0.75 0.63 -
P/RPS 0.71 0.70 0.74 0.50 0.48 0.51 0.47 7.11%
P/EPS 6.97 5.98 8.83 6.60 2.33 7.27 33.16 -22.87%
EY 14.34 16.71 11.33 15.16 42.91 13.75 3.02 29.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.43 0.46 0.38 0.37 0.32 2.44%

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