[DKLS] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -143.89%
YoY- -140.78%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 51,114 70,511 50,722 46,454 57,737 58,252 53,713 -0.82%
PBT 12,984 7,062 4,165 -1,118 397 1,583 -556 -
Tax -2,005 -2,358 -1,178 -1,234 -1,564 -878 -1,380 6.41%
NP 10,979 4,704 2,987 -2,352 -1,167 705 -1,936 -
-
NP to SH 8,994 5,677 3,602 -2,798 6,861 711 4,757 11.18%
-
Tax Rate 15.44% 33.39% 28.28% - 393.95% 55.46% - -
Total Cost 40,135 65,807 47,735 48,806 58,904 57,547 55,649 -5.29%
-
Net Worth 308,689 282,835 266,035 186,341 239,777 224,720 191,021 8.31%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 2,780 2,780 2,781 2,096 2,766 2,762 4,636 -8.16%
Div Payout % 30.92% 48.99% 77.22% 0.00% 40.32% 388.60% 97.47% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 308,689 282,835 266,035 186,341 239,777 224,720 191,021 8.31%
NOSH 92,699 92,699 92,717 93,170 92,222 92,098 92,729 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 21.48% 6.67% 5.89% -5.06% -2.02% 1.21% -3.60% -
ROE 2.91% 2.01% 1.35% -1.50% 2.86% 0.32% 2.49% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 55.14 76.06 54.71 49.86 62.61 63.25 57.92 -0.81%
EPS 9.70 6.12 3.89 -3.02 7.40 0.81 5.13 11.19%
DPS 3.00 3.00 3.00 2.25 3.00 3.00 5.00 -8.15%
NAPS 3.33 3.0511 2.8693 2.00 2.60 2.44 2.06 8.32%
Adjusted Per Share Value based on latest NOSH - 93,170
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 55.14 76.06 54.72 50.11 62.28 62.84 57.94 -0.82%
EPS 9.70 6.12 3.89 -3.02 7.40 0.77 5.13 11.19%
DPS 3.00 3.00 3.00 2.26 2.98 2.98 5.00 -8.15%
NAPS 3.33 3.0511 2.8699 2.0102 2.5866 2.4242 2.0607 8.31%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.52 1.10 1.04 1.12 1.37 0.91 0.78 -
P/RPS 2.76 1.45 1.90 2.25 2.19 1.44 1.35 12.64%
P/EPS 15.67 17.96 26.77 -37.29 18.41 117.88 15.20 0.50%
EY 6.38 5.57 3.74 -2.68 5.43 0.85 6.58 -0.51%
DY 1.97 2.73 2.88 2.01 2.19 3.30 6.41 -17.83%
P/NAPS 0.46 0.36 0.36 0.56 0.53 0.37 0.38 3.23%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 25/02/13 27/02/12 25/02/11 24/02/10 25/02/09 27/02/08 -
Price 1.60 1.13 1.06 1.03 1.10 0.93 0.90 -
P/RPS 2.90 1.49 1.94 2.07 1.76 1.47 1.55 10.99%
P/EPS 16.49 18.45 27.29 -34.30 14.79 120.47 17.54 -1.02%
EY 6.06 5.42 3.67 -2.92 6.76 0.83 5.70 1.02%
DY 1.87 2.65 2.83 2.18 2.73 3.23 5.56 -16.59%
P/NAPS 0.48 0.37 0.37 0.52 0.42 0.38 0.44 1.45%

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