[DKLS] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 43.33%
YoY- 545.2%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 190,742 276,189 238,509 190,859 149,849 125,982 140,552 5.21%
PBT 15,119 23,356 43,712 13,652 4,359 3,996 7,509 12.36%
Tax -6,130 -7,872 -6,039 -3,058 -2,056 472 -2,706 14.59%
NP 8,989 15,484 37,673 10,594 2,303 4,468 4,803 11.00%
-
NP to SH 9,284 23,581 37,712 14,317 2,219 4,519 4,803 11.60%
-
Tax Rate 40.55% 33.70% 13.82% 22.40% 47.17% -11.81% 36.04% -
Total Cost 181,753 260,705 200,836 180,265 147,546 121,514 135,749 4.98%
-
Net Worth 186,341 239,777 224,720 191,021 93,396 92,618 165,899 1.95%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,096 2,766 2,762 4,636 2,801 - 2,633 -3.72%
Div Payout % 22.58% 11.73% 7.33% 32.38% 126.27% - 54.83% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 186,341 239,777 224,720 191,021 93,396 92,618 165,899 1.95%
NOSH 93,170 92,222 92,098 92,729 93,396 92,618 87,777 0.99%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.71% 5.61% 15.80% 5.55% 1.54% 3.55% 3.42% -
ROE 4.98% 9.83% 16.78% 7.49% 2.38% 4.88% 2.90% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 204.72 299.48 258.97 205.82 160.44 136.02 160.12 4.17%
EPS 9.96 25.57 40.95 15.44 2.38 4.88 5.47 10.49%
DPS 2.25 3.00 3.00 5.00 3.00 0.00 3.00 -4.67%
NAPS 2.00 2.60 2.44 2.06 1.00 1.00 1.89 0.94%
Adjusted Per Share Value based on latest NOSH - 92,729
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 205.76 297.94 257.29 205.89 161.65 135.90 151.62 5.21%
EPS 10.02 25.44 40.68 15.44 2.39 4.87 5.18 11.61%
DPS 2.26 2.98 2.98 5.00 3.02 0.00 2.84 -3.73%
NAPS 2.0102 2.5866 2.4242 2.0607 1.0075 0.9991 1.7897 1.95%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.12 1.37 0.91 0.78 0.61 0.60 1.00 -
P/RPS 0.55 0.46 0.35 0.38 0.38 0.44 0.62 -1.97%
P/EPS 11.24 5.36 2.22 5.05 25.67 12.30 18.28 -7.78%
EY 8.90 18.66 45.00 19.79 3.89 8.13 5.47 8.44%
DY 2.01 2.19 3.30 6.41 4.92 0.00 3.00 -6.45%
P/NAPS 0.56 0.53 0.37 0.38 0.61 0.60 0.53 0.92%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 25/02/09 27/02/08 28/02/07 27/02/06 25/02/05 -
Price 1.03 1.10 0.93 0.90 0.67 0.72 0.90 -
P/RPS 0.50 0.37 0.36 0.44 0.42 0.53 0.56 -1.87%
P/EPS 10.34 4.30 2.27 5.83 28.20 14.76 16.45 -7.44%
EY 9.67 23.25 44.03 17.16 3.55 6.78 6.08 8.03%
DY 2.18 2.73 3.23 5.56 4.48 0.00 3.33 -6.81%
P/NAPS 0.52 0.42 0.38 0.44 0.67 0.72 0.48 1.34%

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