[DKLS] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 47.56%
YoY- 58.43%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 64,536 60,926 57,572 51,114 70,511 50,722 46,454 5.62%
PBT 39,003 8,935 7,150 12,984 7,062 4,165 -1,118 -
Tax -2,471 -758 -2,014 -2,005 -2,358 -1,178 -1,234 12.25%
NP 36,532 8,177 5,136 10,979 4,704 2,987 -2,352 -
-
NP to SH 36,427 7,907 5,178 8,994 5,677 3,602 -2,798 -
-
Tax Rate 6.34% 8.48% 28.17% 15.44% 33.39% 28.28% - -
Total Cost 28,004 52,749 52,436 40,135 65,807 47,735 48,806 -8.83%
-
Net Worth 394,900 358,747 329,083 308,689 282,835 266,035 186,341 13.32%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,780 2,780 2,780 2,780 2,780 2,781 2,096 4.81%
Div Payout % 7.63% 35.17% 53.71% 30.92% 48.99% 77.22% 0.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 394,900 358,747 329,083 308,689 282,835 266,035 186,341 13.32%
NOSH 92,699 92,699 92,699 92,699 92,699 92,717 93,170 -0.08%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 56.61% 13.42% 8.92% 21.48% 6.67% 5.89% -5.06% -
ROE 9.22% 2.20% 1.57% 2.91% 2.01% 1.35% -1.50% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 69.62 65.72 62.11 55.14 76.06 54.71 49.86 5.71%
EPS 39.30 8.53 5.59 9.70 6.12 3.89 -3.02 -
DPS 3.00 3.00 3.00 3.00 3.00 3.00 2.25 4.90%
NAPS 4.26 3.87 3.55 3.33 3.0511 2.8693 2.00 13.41%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 69.67 65.77 62.15 55.18 76.12 54.76 50.15 5.62%
EPS 39.32 8.54 5.59 9.71 6.13 3.89 -3.02 -
DPS 3.00 3.00 3.00 3.00 3.00 3.00 2.26 4.82%
NAPS 4.2631 3.8728 3.5525 3.3324 3.0533 2.8719 2.0116 13.32%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.50 1.76 1.77 1.52 1.10 1.04 1.12 -
P/RPS 2.15 2.68 2.85 2.76 1.45 1.90 2.25 -0.75%
P/EPS 3.82 20.63 31.69 15.67 17.96 26.77 -37.29 -
EY 26.20 4.85 3.16 6.38 5.57 3.74 -2.68 -
DY 2.00 1.70 1.69 1.97 2.73 2.88 2.01 -0.08%
P/NAPS 0.35 0.45 0.50 0.46 0.36 0.36 0.56 -7.52%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 27/02/15 28/02/14 25/02/13 27/02/12 25/02/11 -
Price 1.75 1.56 1.77 1.60 1.13 1.06 1.03 -
P/RPS 2.51 2.37 2.85 2.90 1.49 1.94 2.07 3.26%
P/EPS 4.45 18.29 31.69 16.49 18.45 27.29 -34.30 -
EY 22.45 5.47 3.16 6.06 5.42 3.67 -2.92 -
DY 1.71 1.92 1.69 1.87 2.65 2.83 2.18 -3.96%
P/NAPS 0.41 0.40 0.50 0.48 0.37 0.37 0.52 -3.88%

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