[DKLS] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
12-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 61.13%
YoY- -6.51%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 161,414 153,409 175,873 143,302 133,143 144,288 218,452 -4.91%
PBT 21,252 22,547 18,722 17,258 20,521 16,237 22,959 -1.27%
Tax -4,147 -6,687 -5,951 -5,725 -5,964 -4,896 -6,308 -6.74%
NP 17,105 15,860 12,771 11,533 14,557 11,341 16,651 0.44%
-
NP to SH 17,009 16,484 15,246 14,627 15,645 12,081 16,719 0.28%
-
Tax Rate 19.51% 29.66% 31.79% 33.17% 29.06% 30.15% 27.48% -
Total Cost 144,309 137,549 163,102 131,769 118,586 132,947 201,801 -5.43%
-
Net Worth 353,185 322,594 296,638 277,171 262,322 250,233 240,961 6.57%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 353,185 322,594 296,638 277,171 262,322 250,233 240,961 6.57%
NOSH 92,699 92,699 92,699 92,699 92,683 92,716 92,677 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.60% 10.34% 7.26% 8.05% 10.93% 7.86% 7.62% -
ROE 4.82% 5.11% 5.14% 5.28% 5.96% 4.83% 6.94% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 174.13 165.49 189.72 154.59 143.65 155.62 235.71 -4.91%
EPS 18.35 17.78 16.45 15.78 16.88 13.03 18.04 0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.81 3.48 3.20 2.99 2.8303 2.6989 2.60 6.57%
Adjusted Per Share Value based on latest NOSH - 92,699
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 174.25 165.61 189.86 154.70 143.73 155.76 235.82 -4.91%
EPS 18.36 17.79 16.46 15.79 16.89 13.04 18.05 0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8127 3.4825 3.2023 2.9921 2.8318 2.7013 2.6012 6.57%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.71 1.75 1.28 1.10 1.00 1.05 1.14 -
P/RPS 0.98 1.06 0.67 0.71 0.70 0.67 0.48 12.62%
P/EPS 9.32 9.84 7.78 6.97 5.92 8.06 6.32 6.68%
EY 10.73 10.16 12.85 14.34 16.88 12.41 15.82 -6.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.40 0.37 0.35 0.39 0.44 0.37%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/11/15 17/11/14 18/11/13 12/11/12 10/11/11 22/11/10 28/10/09 -
Price 1.72 1.82 1.56 1.10 1.01 1.15 1.19 -
P/RPS 0.99 1.10 0.82 0.71 0.70 0.74 0.50 12.05%
P/EPS 9.37 10.23 9.49 6.97 5.98 8.83 6.60 6.01%
EY 10.67 9.77 10.54 14.34 16.71 11.33 15.16 -5.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.49 0.37 0.36 0.43 0.46 -0.36%

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