[DKLS] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 1.03%
YoY- 49.68%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 125,982 140,552 215,738 217,606 200,971 131,063 128,011 0.01%
PBT 3,996 7,509 12,096 24,990 15,973 13,395 5,885 0.41%
Tax 472 -2,706 -3,843 -8,570 -5,003 -4,099 133 -1.33%
NP 4,468 4,803 8,253 16,420 10,970 9,296 6,018 0.31%
-
NP to SH 4,519 4,803 8,253 16,420 10,970 9,296 6,018 0.30%
-
Tax Rate -11.81% 36.04% 31.77% 34.29% 31.32% 30.60% -2.26% -
Total Cost 121,514 135,749 207,485 201,186 190,001 121,767 121,993 0.00%
-
Net Worth 92,618 165,899 170,017 149,604 51,365 85,483 75,059 -0.22%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 2,633 3,636 - 2,108 - - -
Div Payout % - 54.83% 44.07% - 19.22% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 92,618 165,899 170,017 149,604 51,365 85,483 75,059 -0.22%
NOSH 92,618 87,777 90,918 82,200 51,365 39,759 39,505 -0.90%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.55% 3.42% 3.83% 7.55% 5.46% 7.09% 4.70% -
ROE 4.88% 2.90% 4.85% 10.98% 21.36% 10.87% 8.02% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 136.02 160.12 237.29 264.73 391.26 329.64 324.04 0.92%
EPS 4.88 5.47 9.08 19.98 21.36 23.38 15.23 1.21%
DPS 0.00 3.00 4.00 0.00 4.10 0.00 0.00 -
NAPS 1.00 1.89 1.87 1.82 1.00 2.15 1.90 0.68%
Adjusted Per Share Value based on latest NOSH - 82,200
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 136.00 151.73 232.89 234.91 216.95 141.49 138.19 0.01%
EPS 4.88 5.18 8.91 17.73 11.84 10.04 6.50 0.30%
DPS 0.00 2.84 3.93 0.00 2.28 0.00 0.00 -
NAPS 0.9998 1.7909 1.8354 1.615 0.5545 0.9228 0.8103 -0.22%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.60 1.00 1.42 1.57 1.49 1.77 0.00 -
P/RPS 0.44 0.62 0.60 0.59 0.38 0.54 0.00 -100.00%
P/EPS 12.30 18.28 15.64 7.86 6.98 7.57 0.00 -100.00%
EY 8.13 5.47 6.39 12.72 14.33 13.21 0.00 -100.00%
DY 0.00 3.00 2.82 0.00 2.75 0.00 0.00 -
P/NAPS 0.60 0.53 0.76 0.86 1.49 0.82 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 25/02/04 25/02/03 25/02/02 28/02/01 - -
Price 0.72 0.90 1.53 1.50 1.50 1.41 0.00 -
P/RPS 0.53 0.56 0.64 0.57 0.38 0.43 0.00 -100.00%
P/EPS 14.76 16.45 16.86 7.51 7.02 6.03 0.00 -100.00%
EY 6.78 6.08 5.93 13.32 14.24 16.58 0.00 -100.00%
DY 0.00 3.33 2.61 0.00 2.74 0.00 0.00 -
P/NAPS 0.72 0.48 0.82 0.82 1.50 0.66 0.00 -100.00%

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