[DKLS] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -96.26%
YoY- -91.13%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 53,713 24,183 31,364 28,736 57,661 52,944 58,087 -1.29%
PBT -556 1,524 936 1,500 1,798 6,881 5,364 -
Tax -1,380 -1,069 1,291 -1,421 -907 -3,182 -1,866 -4.90%
NP -1,936 455 2,227 79 891 3,699 3,498 -
-
NP to SH 4,757 429 2,338 79 891 3,699 3,498 5.25%
-
Tax Rate - 70.14% -137.93% 94.73% 50.44% 46.24% 34.79% -
Total Cost 55,649 23,728 29,137 28,657 56,770 49,245 54,589 0.32%
-
Net Worth 191,021 93,396 92,618 165,899 170,017 149,604 83,212 14.84%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,636 2,801 - 2,633 3,636 - - -
Div Payout % 97.47% 653.12% - 3,333.33% 408.16% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 191,021 93,396 92,618 165,899 170,017 149,604 83,212 14.84%
NOSH 92,729 93,396 92,618 87,777 90,918 82,200 51,365 10.34%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -3.60% 1.88% 7.10% 0.27% 1.55% 6.99% 6.02% -
ROE 2.49% 0.46% 2.52% 0.05% 0.52% 2.47% 4.20% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 57.92 25.89 33.86 32.74 63.42 64.41 113.09 -10.54%
EPS 5.13 0.46 2.40 0.09 0.98 4.50 6.81 -4.60%
DPS 5.00 3.00 0.00 3.00 4.00 0.00 0.00 -
NAPS 2.06 1.00 1.00 1.89 1.87 1.82 1.62 4.08%
Adjusted Per Share Value based on latest NOSH - 87,777
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 57.94 26.09 33.83 31.00 62.20 57.11 62.66 -1.29%
EPS 5.13 0.46 2.52 0.09 0.96 3.99 3.77 5.26%
DPS 5.00 3.02 0.00 2.84 3.92 0.00 0.00 -
NAPS 2.0607 1.0075 0.9991 1.7897 1.8341 1.6139 0.8977 14.84%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.78 0.61 0.60 1.00 1.42 1.57 1.49 -
P/RPS 1.35 2.36 1.77 3.05 2.24 2.44 1.32 0.37%
P/EPS 15.20 132.80 23.77 1,111.11 144.90 34.89 21.88 -5.88%
EY 6.58 0.75 4.21 0.09 0.69 2.87 4.57 6.26%
DY 6.41 4.92 0.00 3.00 2.82 0.00 0.00 -
P/NAPS 0.38 0.61 0.60 0.53 0.76 0.86 0.92 -13.69%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 27/02/06 25/02/05 25/02/04 25/02/03 25/02/02 -
Price 0.90 0.67 0.72 0.90 1.53 1.50 1.50 -
P/RPS 1.55 2.59 2.13 2.75 2.41 2.33 1.33 2.58%
P/EPS 17.54 145.86 28.52 1,000.00 156.12 33.33 22.03 -3.72%
EY 5.70 0.69 3.51 0.10 0.64 3.00 4.54 3.86%
DY 5.56 4.48 0.00 3.33 2.61 0.00 0.00 -
P/NAPS 0.44 0.67 0.72 0.48 0.82 0.82 0.93 -11.72%

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