[DKLS] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -50.12%
YoY- -58.26%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 194,024 179,597 202,025 276,704 233,970 161,329 157,030 3.58%
PBT 21,423 19,403 16,634 24,542 41,573 15,732 3,771 33.54%
Tax -6,903 -7,198 -6,460 -7,186 -6,541 -2,747 304 -
NP 14,520 12,205 10,174 17,356 35,032 12,985 4,075 23.56%
-
NP to SH 18,229 12,847 18,943 17,431 41,758 9,989 4,128 28.05%
-
Tax Rate 32.22% 37.10% 38.84% 29.28% 15.73% 17.46% -8.06% -
Total Cost 179,504 167,392 191,851 259,348 198,938 148,344 152,955 2.70%
-
Net Worth 277,171 262,320 250,079 240,982 225,229 186,256 184,335 7.02%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,781 2,096 2,766 2,762 4,636 2,801 - -
Div Payout % 15.26% 16.32% 14.61% 15.85% 11.10% 28.05% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 277,171 262,320 250,079 240,982 225,229 186,256 184,335 7.02%
NOSH 92,699 92,682 92,659 92,685 92,687 92,664 93,571 -0.15%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.48% 6.80% 5.04% 6.27% 14.97% 8.05% 2.60% -
ROE 6.58% 4.90% 7.57% 7.23% 18.54% 5.36% 2.24% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 209.30 193.78 218.03 298.54 252.43 174.10 167.82 3.74%
EPS 19.66 13.86 20.44 18.81 45.05 10.78 4.41 28.26%
DPS 3.00 2.25 3.00 3.00 5.00 3.00 0.00 -
NAPS 2.99 2.8303 2.6989 2.60 2.43 2.01 1.97 7.19%
Adjusted Per Share Value based on latest NOSH - 92,685
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 209.45 193.88 218.09 298.71 252.58 174.16 169.52 3.58%
EPS 19.68 13.87 20.45 18.82 45.08 10.78 4.46 28.04%
DPS 3.00 2.26 2.99 2.98 5.01 3.02 0.00 -
NAPS 2.9921 2.8318 2.6997 2.6015 2.4314 2.0107 1.99 7.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.10 1.00 1.05 1.14 0.90 0.76 0.61 -
P/RPS 0.53 0.52 0.48 0.38 0.36 0.44 0.36 6.65%
P/EPS 5.59 7.21 5.14 6.06 2.00 7.05 13.83 -14.00%
EY 17.88 13.86 19.47 16.50 50.06 14.18 7.23 16.27%
DY 2.73 2.25 2.86 2.63 5.56 3.95 0.00 -
P/NAPS 0.37 0.35 0.39 0.44 0.37 0.38 0.31 2.98%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 12/11/12 10/11/11 22/11/10 28/10/09 25/11/08 29/11/07 24/11/06 -
Price 1.10 1.01 1.15 1.19 0.93 0.75 0.63 -
P/RPS 0.53 0.52 0.53 0.40 0.37 0.43 0.38 5.69%
P/EPS 5.59 7.29 5.63 6.33 2.06 6.96 14.28 -14.45%
EY 17.88 13.72 17.78 15.80 48.44 14.37 7.00 16.90%
DY 2.73 2.23 2.61 2.52 5.38 4.00 0.00 -
P/NAPS 0.37 0.36 0.43 0.46 0.38 0.37 0.32 2.44%

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