[DKLS] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 8.45%
YoY- 9.84%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 72,884 53,642 59,682 52,602 54,674 48,969 44,667 8.49%
PBT 10,612 11,407 13,808 7,160 5,779 9,066 9,974 1.03%
Tax -1,988 -1,586 -3,583 -1,683 -1,491 -2,502 -2,906 -6.12%
NP 8,624 9,821 10,225 5,477 4,288 6,564 7,068 3.36%
-
NP to SH 7,849 9,131 9,734 6,095 5,549 6,840 6,375 3.52%
-
Tax Rate 18.73% 13.90% 25.95% 23.51% 25.80% 27.60% 29.14% -
Total Cost 64,260 43,821 49,457 47,125 50,386 42,405 37,599 9.33%
-
Net Worth 367,090 353,185 322,594 296,638 277,171 262,320 250,079 6.60%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 367,090 353,185 322,594 296,638 277,171 262,320 250,079 6.60%
NOSH 92,699 92,699 92,699 92,699 92,699 92,682 92,659 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.83% 18.31% 17.13% 10.41% 7.84% 13.40% 15.82% -
ROE 2.14% 2.59% 3.02% 2.05% 2.00% 2.61% 2.55% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 78.62 57.87 64.38 56.74 58.98 52.83 48.21 8.48%
EPS 8.47 9.85 10.50 6.58 5.99 7.38 6.88 3.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.96 3.81 3.48 3.20 2.99 2.8303 2.6989 6.59%
Adjusted Per Share Value based on latest NOSH - 92,699
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 78.62 57.87 64.38 56.74 58.98 52.83 48.18 8.49%
EPS 8.47 9.85 10.50 6.58 5.99 7.38 6.88 3.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.96 3.81 3.48 3.20 2.99 2.8298 2.6977 6.60%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.51 1.71 1.75 1.28 1.10 1.00 1.05 -
P/RPS 1.92 2.96 2.72 2.26 1.87 1.89 2.18 -2.09%
P/EPS 17.83 17.36 16.67 19.47 18.38 13.55 15.26 2.62%
EY 5.61 5.76 6.00 5.14 5.44 7.38 6.55 -2.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.50 0.40 0.37 0.35 0.39 -0.43%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 16/11/15 17/11/14 18/11/13 12/11/12 10/11/11 22/11/10 -
Price 1.52 1.72 1.82 1.56 1.10 1.01 1.15 -
P/RPS 1.93 2.97 2.83 2.75 1.87 1.91 2.39 -3.49%
P/EPS 17.95 17.46 17.33 23.73 18.38 13.69 16.72 1.18%
EY 5.57 5.73 5.77 4.21 5.44 7.31 5.98 -1.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.52 0.49 0.37 0.36 0.43 -2.03%

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