[DKLS] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 184.99%
YoY- 141.98%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 202,025 276,704 233,970 161,329 157,030 123,354 169,477 2.96%
PBT 16,634 24,542 41,573 15,732 3,771 4,560 7,807 13.42%
Tax -6,460 -7,186 -6,541 -2,747 304 -2,240 -2,192 19.72%
NP 10,174 17,356 35,032 12,985 4,075 2,320 5,615 10.40%
-
NP to SH 18,943 17,431 41,758 9,989 4,128 2,260 5,615 22.45%
-
Tax Rate 38.84% 29.28% 15.73% 17.46% -8.06% 49.12% 28.08% -
Total Cost 191,851 259,348 198,938 148,344 152,955 121,034 163,862 2.66%
-
Net Worth 250,079 240,982 225,229 186,256 184,335 175,120 175,156 6.11%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,766 2,762 4,636 2,801 - 2,633 3,636 -4.45%
Div Payout % 14.61% 15.85% 11.10% 28.05% - 116.52% 64.77% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 250,079 240,982 225,229 186,256 184,335 175,120 175,156 6.11%
NOSH 92,659 92,685 92,687 92,664 93,571 92,656 92,675 -0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.04% 6.27% 14.97% 8.05% 2.60% 1.88% 3.31% -
ROE 7.57% 7.23% 18.54% 5.36% 2.24% 1.29% 3.21% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 218.03 298.54 252.43 174.10 167.82 133.13 182.87 2.97%
EPS 20.44 18.81 45.05 10.78 4.41 2.44 6.06 22.45%
DPS 3.00 3.00 5.00 3.00 0.00 2.84 4.00 -4.67%
NAPS 2.6989 2.60 2.43 2.01 1.97 1.89 1.89 6.11%
Adjusted Per Share Value based on latest NOSH - 92,664
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 217.94 298.50 252.40 174.03 169.40 133.07 182.82 2.97%
EPS 20.43 18.80 45.05 10.78 4.45 2.44 6.06 22.44%
DPS 2.98 2.98 5.00 3.02 0.00 2.84 3.92 -4.46%
NAPS 2.6977 2.5996 2.4297 2.0092 1.9885 1.8891 1.8895 6.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.05 1.14 0.90 0.76 0.61 0.69 1.09 -
P/RPS 0.48 0.38 0.36 0.44 0.36 0.52 0.60 -3.64%
P/EPS 5.14 6.06 2.00 7.05 13.83 28.29 17.99 -18.83%
EY 19.47 16.50 50.06 14.18 7.23 3.53 5.56 23.21%
DY 2.86 2.63 5.56 3.95 0.00 4.12 3.67 -4.06%
P/NAPS 0.39 0.44 0.37 0.38 0.31 0.37 0.58 -6.39%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 28/10/09 25/11/08 29/11/07 24/11/06 21/11/05 23/11/04 -
Price 1.15 1.19 0.93 0.75 0.63 0.68 1.04 -
P/RPS 0.53 0.40 0.37 0.43 0.38 0.51 0.57 -1.20%
P/EPS 5.63 6.33 2.06 6.96 14.28 27.88 17.17 -16.95%
EY 17.78 15.80 48.44 14.37 7.00 3.59 5.83 20.41%
DY 2.61 2.52 5.38 4.00 0.00 4.18 3.85 -6.27%
P/NAPS 0.43 0.46 0.38 0.37 0.32 0.36 0.55 -4.01%

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