[DKLS] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -12.81%
YoY- 864.98%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 70,511 50,722 46,454 57,737 58,252 53,713 24,183 19.50%
PBT 7,062 4,165 -1,118 397 1,583 -556 1,524 29.08%
Tax -2,358 -1,178 -1,234 -1,564 -878 -1,380 -1,069 14.07%
NP 4,704 2,987 -2,352 -1,167 705 -1,936 455 47.54%
-
NP to SH 5,677 3,602 -2,798 6,861 711 4,757 429 53.73%
-
Tax Rate 33.39% 28.28% - 393.95% 55.46% - 70.14% -
Total Cost 65,807 47,735 48,806 58,904 57,547 55,649 23,728 18.51%
-
Net Worth 282,835 266,035 186,341 239,777 224,720 191,021 93,396 20.26%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,780 2,781 2,096 2,766 2,762 4,636 2,801 -0.12%
Div Payout % 48.99% 77.22% 0.00% 40.32% 388.60% 97.47% 653.12% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 282,835 266,035 186,341 239,777 224,720 191,021 93,396 20.26%
NOSH 92,699 92,717 93,170 92,222 92,098 92,729 93,396 -0.12%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.67% 5.89% -5.06% -2.02% 1.21% -3.60% 1.88% -
ROE 2.01% 1.35% -1.50% 2.86% 0.32% 2.49% 0.46% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 76.06 54.71 49.86 62.61 63.25 57.92 25.89 19.65%
EPS 6.12 3.89 -3.02 7.40 0.81 5.13 0.46 53.87%
DPS 3.00 3.00 2.25 3.00 3.00 5.00 3.00 0.00%
NAPS 3.0511 2.8693 2.00 2.60 2.44 2.06 1.00 20.41%
Adjusted Per Share Value based on latest NOSH - 92,222
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 76.12 54.76 50.15 62.33 62.88 57.98 26.11 19.50%
EPS 6.13 3.89 -3.02 7.41 0.77 5.14 0.46 53.91%
DPS 3.00 3.00 2.26 2.99 2.98 5.01 3.02 -0.11%
NAPS 3.0533 2.8719 2.0116 2.5885 2.4259 2.0621 1.0082 20.26%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.10 1.04 1.12 1.37 0.91 0.78 0.61 -
P/RPS 1.45 1.90 2.25 2.19 1.44 1.35 2.36 -7.79%
P/EPS 17.96 26.77 -37.29 18.41 117.88 15.20 132.80 -28.33%
EY 5.57 3.74 -2.68 5.43 0.85 6.58 0.75 39.63%
DY 2.73 2.88 2.01 2.19 3.30 6.41 4.92 -9.34%
P/NAPS 0.36 0.36 0.56 0.53 0.37 0.38 0.61 -8.40%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 25/02/11 24/02/10 25/02/09 27/02/08 28/02/07 -
Price 1.13 1.06 1.03 1.10 0.93 0.90 0.67 -
P/RPS 1.49 1.94 2.07 1.76 1.47 1.55 2.59 -8.79%
P/EPS 18.45 27.29 -34.30 14.79 120.47 17.54 145.86 -29.12%
EY 5.42 3.67 -2.92 6.76 0.83 5.70 0.69 40.94%
DY 2.65 2.83 2.18 2.73 3.23 5.56 4.48 -8.37%
P/NAPS 0.37 0.37 0.52 0.42 0.38 0.44 0.67 -9.41%

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