[DKLS] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 111.69%
YoY- -27.74%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 175,873 143,302 133,143 144,288 218,452 180,257 137,146 4.22%
PBT 18,722 17,258 20,521 16,237 22,959 42,129 14,207 4.70%
Tax -5,951 -5,725 -5,964 -4,896 -6,308 -5,161 -1,809 21.93%
NP 12,771 11,533 14,557 11,341 16,651 36,968 12,398 0.49%
-
NP to SH 15,246 14,627 15,645 12,081 16,719 37,001 9,560 8.08%
-
Tax Rate 31.79% 33.17% 29.06% 30.15% 27.48% 12.25% 12.73% -
Total Cost 163,102 131,769 118,586 132,947 201,801 143,289 124,748 4.56%
-
Net Worth 296,638 277,171 262,322 250,233 240,961 225,287 186,378 8.04%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 296,638 277,171 262,322 250,233 240,961 225,287 186,378 8.04%
NOSH 92,699 92,699 92,683 92,716 92,677 92,711 92,725 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.26% 8.05% 10.93% 7.86% 7.62% 20.51% 9.04% -
ROE 5.14% 5.28% 5.96% 4.83% 6.94% 16.42% 5.13% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 189.72 154.59 143.65 155.62 235.71 194.43 147.91 4.23%
EPS 16.45 15.78 16.88 13.03 18.04 39.91 10.31 8.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.20 2.99 2.8303 2.6989 2.60 2.43 2.01 8.05%
Adjusted Per Share Value based on latest NOSH - 92,659
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 189.86 154.70 143.73 155.76 235.82 194.59 148.05 4.22%
EPS 16.46 15.79 16.89 13.04 18.05 39.94 10.32 8.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2023 2.9921 2.8318 2.7013 2.6012 2.432 2.012 8.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.28 1.10 1.00 1.05 1.14 0.90 0.76 -
P/RPS 0.67 0.71 0.70 0.67 0.48 0.46 0.51 4.64%
P/EPS 7.78 6.97 5.92 8.06 6.32 2.26 7.37 0.90%
EY 12.85 14.34 16.88 12.41 15.82 44.34 13.57 -0.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.35 0.39 0.44 0.37 0.38 0.85%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 12/11/12 10/11/11 22/11/10 28/10/09 25/11/08 29/11/07 -
Price 1.56 1.10 1.01 1.15 1.19 0.93 0.75 -
P/RPS 0.82 0.71 0.70 0.74 0.50 0.48 0.51 8.22%
P/EPS 9.49 6.97 5.98 8.83 6.60 2.33 7.27 4.53%
EY 10.54 14.34 16.71 11.33 15.16 42.91 13.75 -4.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.37 0.36 0.43 0.46 0.38 0.37 4.78%

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