[DKLS] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.68%
YoY- 14.78%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 242,409 218,986 204,523 246,384 194,024 179,597 202,025 3.08%
PBT 24,971 28,403 35,531 25,784 21,423 19,403 16,634 6.99%
Tax -5,120 -6,162 -8,692 -8,309 -6,903 -7,198 -6,460 -3.79%
NP 19,851 22,241 26,839 17,475 14,520 12,205 10,174 11.77%
-
NP to SH 21,347 22,187 25,478 20,923 18,229 12,847 18,943 2.00%
-
Tax Rate 20.50% 21.69% 24.46% 32.23% 32.22% 37.10% 38.84% -
Total Cost 222,558 196,745 177,684 228,909 179,504 167,392 191,851 2.50%
-
Net Worth 367,090 353,185 322,594 296,638 277,171 262,320 250,079 6.60%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,780 2,780 2,780 2,780 2,781 2,096 2,766 0.08%
Div Payout % 13.03% 12.53% 10.92% 13.29% 15.26% 16.32% 14.61% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 367,090 353,185 322,594 296,638 277,171 262,320 250,079 6.60%
NOSH 92,699 92,699 92,699 92,699 92,699 92,682 92,659 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.19% 10.16% 13.12% 7.09% 7.48% 6.80% 5.04% -
ROE 5.82% 6.28% 7.90% 7.05% 6.58% 4.90% 7.57% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 261.50 236.23 220.63 265.79 209.30 193.78 218.03 3.07%
EPS 23.03 23.93 27.48 22.57 19.66 13.86 20.44 2.00%
DPS 3.00 3.00 3.00 3.00 3.00 2.25 3.00 0.00%
NAPS 3.96 3.81 3.48 3.20 2.99 2.8303 2.6989 6.59%
Adjusted Per Share Value based on latest NOSH - 92,699
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 261.50 236.23 220.63 265.79 209.30 193.74 217.94 3.08%
EPS 23.03 23.93 27.48 22.57 19.66 13.86 20.43 2.01%
DPS 3.00 3.00 3.00 3.00 3.00 2.26 2.98 0.11%
NAPS 3.96 3.81 3.48 3.20 2.99 2.8298 2.6977 6.60%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.51 1.71 1.75 1.28 1.10 1.00 1.05 -
P/RPS 0.58 0.72 0.79 0.48 0.53 0.52 0.48 3.20%
P/EPS 6.56 7.14 6.37 5.67 5.59 7.21 5.14 4.14%
EY 15.25 14.00 15.71 17.63 17.88 13.86 19.47 -3.98%
DY 1.99 1.75 1.71 2.34 2.73 2.25 2.86 -5.86%
P/NAPS 0.38 0.45 0.50 0.40 0.37 0.35 0.39 -0.43%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 16/11/15 17/11/14 18/11/13 12/11/12 10/11/11 22/11/10 -
Price 1.52 1.72 1.82 1.56 1.10 1.01 1.15 -
P/RPS 0.58 0.73 0.82 0.59 0.53 0.52 0.53 1.51%
P/EPS 6.60 7.19 6.62 6.91 5.59 7.29 5.63 2.68%
EY 15.15 13.92 15.10 14.47 17.88 13.72 17.78 -2.63%
DY 1.97 1.74 1.65 1.92 2.73 2.23 2.61 -4.57%
P/NAPS 0.38 0.45 0.52 0.49 0.37 0.36 0.43 -2.03%

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