[DKLS] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2.31%
YoY- 57.61%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 60,926 57,572 51,114 70,511 50,722 46,454 57,737 0.89%
PBT 8,935 7,150 12,984 7,062 4,165 -1,118 397 67.98%
Tax -758 -2,014 -2,005 -2,358 -1,178 -1,234 -1,564 -11.36%
NP 8,177 5,136 10,979 4,704 2,987 -2,352 -1,167 -
-
NP to SH 7,907 5,178 8,994 5,677 3,602 -2,798 6,861 2.39%
-
Tax Rate 8.48% 28.17% 15.44% 33.39% 28.28% - 393.95% -
Total Cost 52,749 52,436 40,135 65,807 47,735 48,806 58,904 -1.82%
-
Net Worth 358,747 329,083 308,689 282,835 266,035 186,341 239,777 6.94%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,780 2,780 2,780 2,780 2,781 2,096 2,766 0.08%
Div Payout % 35.17% 53.71% 30.92% 48.99% 77.22% 0.00% 40.32% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 358,747 329,083 308,689 282,835 266,035 186,341 239,777 6.94%
NOSH 92,699 92,699 92,699 92,699 92,717 93,170 92,222 0.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.42% 8.92% 21.48% 6.67% 5.89% -5.06% -2.02% -
ROE 2.20% 1.57% 2.91% 2.01% 1.35% -1.50% 2.86% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 65.72 62.11 55.14 76.06 54.71 49.86 62.61 0.81%
EPS 8.53 5.59 9.70 6.12 3.89 -3.02 7.40 2.39%
DPS 3.00 3.00 3.00 3.00 3.00 2.25 3.00 0.00%
NAPS 3.87 3.55 3.33 3.0511 2.8693 2.00 2.60 6.85%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 65.77 62.15 55.18 76.12 54.76 50.15 62.33 0.89%
EPS 8.54 5.59 9.71 6.13 3.89 -3.02 7.41 2.39%
DPS 3.00 3.00 3.00 3.00 3.00 2.26 2.99 0.05%
NAPS 3.8728 3.5525 3.3324 3.0533 2.8719 2.0116 2.5885 6.94%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.76 1.77 1.52 1.10 1.04 1.12 1.37 -
P/RPS 2.68 2.85 2.76 1.45 1.90 2.25 2.19 3.42%
P/EPS 20.63 31.69 15.67 17.96 26.77 -37.29 18.41 1.91%
EY 4.85 3.16 6.38 5.57 3.74 -2.68 5.43 -1.86%
DY 1.70 1.69 1.97 2.73 2.88 2.01 2.19 -4.13%
P/NAPS 0.45 0.50 0.46 0.36 0.36 0.56 0.53 -2.68%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 28/02/14 25/02/13 27/02/12 25/02/11 24/02/10 -
Price 1.56 1.77 1.60 1.13 1.06 1.03 1.10 -
P/RPS 2.37 2.85 2.90 1.49 1.94 2.07 1.76 5.08%
P/EPS 18.29 31.69 16.49 18.45 27.29 -34.30 14.79 3.60%
EY 5.47 3.16 6.06 5.42 3.67 -2.92 6.76 -3.46%
DY 1.92 1.69 1.87 2.65 2.83 2.18 2.73 -5.69%
P/NAPS 0.40 0.50 0.48 0.37 0.37 0.52 0.42 -0.80%

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