[DKLS] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 144.21%
YoY- 8.12%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 157,505 181,638 161,414 153,409 175,873 143,302 133,143 2.83%
PBT 9,791 18,049 21,252 22,547 18,722 17,258 20,521 -11.59%
Tax -2,265 -4,361 -4,147 -6,687 -5,951 -5,725 -5,964 -14.88%
NP 7,526 13,688 17,105 15,860 12,771 11,533 14,557 -10.40%
-
NP to SH 6,844 14,466 17,009 16,484 15,246 14,627 15,645 -12.86%
-
Tax Rate 23.13% 24.16% 19.51% 29.66% 31.79% 33.17% 29.06% -
Total Cost 149,979 167,950 144,309 137,549 163,102 131,769 118,586 3.98%
-
Net Worth 397,681 367,090 353,185 322,594 296,638 277,171 262,322 7.17%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 397,681 367,090 353,185 322,594 296,638 277,171 262,322 7.17%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,683 0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.78% 7.54% 10.60% 10.34% 7.26% 8.05% 10.93% -
ROE 1.72% 3.94% 4.82% 5.11% 5.14% 5.28% 5.96% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 169.91 195.94 174.13 165.49 189.72 154.59 143.65 2.83%
EPS 7.38 15.61 18.35 17.78 16.45 15.78 16.88 -12.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.29 3.96 3.81 3.48 3.20 2.99 2.8303 7.17%
Adjusted Per Share Value based on latest NOSH - 92,699
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 170.03 196.08 174.25 165.61 189.86 154.70 143.73 2.83%
EPS 7.39 15.62 18.36 17.79 16.46 15.79 16.89 -12.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2931 3.9628 3.8127 3.4825 3.2023 2.9921 2.8318 7.17%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.80 1.51 1.71 1.75 1.28 1.10 1.00 -
P/RPS 1.06 0.77 0.98 1.06 0.67 0.71 0.70 7.15%
P/EPS 24.38 9.68 9.32 9.84 7.78 6.97 5.92 26.57%
EY 4.10 10.33 10.73 10.16 12.85 14.34 16.88 -20.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.45 0.50 0.40 0.37 0.35 3.08%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 21/11/16 16/11/15 17/11/14 18/11/13 12/11/12 10/11/11 -
Price 1.72 1.52 1.72 1.82 1.56 1.10 1.01 -
P/RPS 1.01 0.78 0.99 1.10 0.82 0.71 0.70 6.29%
P/EPS 23.30 9.74 9.37 10.23 9.49 6.97 5.98 25.41%
EY 4.29 10.27 10.67 9.77 10.54 14.34 16.71 -20.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.45 0.52 0.49 0.37 0.36 1.76%

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