[DKLS] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -6.28%
YoY- -49.24%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 161,329 157,030 123,354 169,477 211,021 222,749 185,291 -2.28%
PBT 15,732 3,771 4,560 7,807 17,179 23,506 13,943 2.03%
Tax -2,747 304 -2,240 -2,192 -6,118 -7,253 -4,249 -7.00%
NP 12,985 4,075 2,320 5,615 11,061 16,253 9,694 4.98%
-
NP to SH 9,989 4,128 2,260 5,615 11,061 16,253 9,694 0.50%
-
Tax Rate 17.46% -8.06% 49.12% 28.08% 35.61% 30.86% 30.47% -
Total Cost 148,344 152,955 121,034 163,862 199,960 206,496 175,597 -2.77%
-
Net Worth 186,256 184,335 175,120 175,156 163,587 146,134 67,769 18.34%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 2,801 - 2,633 3,636 - - 2,108 4.84%
Div Payout % 28.05% - 116.52% 64.77% - - 21.75% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 186,256 184,335 175,120 175,156 163,587 146,134 67,769 18.34%
NOSH 92,664 93,571 92,656 92,675 87,950 82,098 41,833 14.16%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.05% 2.60% 1.88% 3.31% 5.24% 7.30% 5.23% -
ROE 5.36% 2.24% 1.29% 3.21% 6.76% 11.12% 14.30% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 174.10 167.82 133.13 182.87 239.93 271.32 442.93 -14.40%
EPS 10.78 4.41 2.44 6.06 12.58 19.80 23.17 -11.96%
DPS 3.00 0.00 2.84 4.00 0.00 0.00 5.04 -8.27%
NAPS 2.01 1.97 1.89 1.89 1.86 1.78 1.62 3.65%
Adjusted Per Share Value based on latest NOSH - 92,675
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 174.03 169.40 133.07 182.82 227.64 240.29 199.88 -2.28%
EPS 10.78 4.45 2.44 6.06 11.93 17.53 10.46 0.50%
DPS 3.02 0.00 2.84 3.92 0.00 0.00 2.27 4.87%
NAPS 2.0092 1.9885 1.8891 1.8895 1.7647 1.5764 0.7311 18.34%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.76 0.61 0.69 1.09 1.59 1.70 0.96 -
P/RPS 0.44 0.36 0.52 0.60 0.66 0.63 0.22 12.24%
P/EPS 7.05 13.83 28.29 17.99 12.64 8.59 4.14 9.27%
EY 14.18 7.23 3.53 5.56 7.91 11.65 24.14 -8.48%
DY 3.95 0.00 4.12 3.67 0.00 0.00 5.25 -4.62%
P/NAPS 0.38 0.31 0.37 0.58 0.85 0.96 0.59 -7.06%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 24/11/06 21/11/05 23/11/04 18/11/03 25/11/02 27/11/01 -
Price 0.75 0.63 0.68 1.04 1.53 1.68 1.16 -
P/RPS 0.43 0.38 0.51 0.57 0.64 0.62 0.26 8.74%
P/EPS 6.96 14.28 27.88 17.17 12.17 8.49 5.01 5.62%
EY 14.37 7.00 3.59 5.83 8.22 11.78 19.98 -5.34%
DY 4.00 0.00 4.18 3.85 0.00 0.00 4.34 -1.34%
P/NAPS 0.37 0.32 0.36 0.55 0.82 0.94 0.72 -10.49%

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