[DKLS] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.28%
YoY- -37.47%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 213,813 183,865 190,742 276,189 238,509 190,859 149,849 6.09%
PBT 24,320 24,686 15,119 23,356 43,712 13,652 4,359 33.14%
Tax -8,083 -7,142 -6,130 -7,872 -6,039 -3,058 -2,056 25.60%
NP 16,237 17,544 8,989 15,484 37,673 10,594 2,303 38.43%
-
NP to SH 20,304 19,247 9,284 23,581 37,712 14,317 2,219 44.57%
-
Tax Rate 33.24% 28.93% 40.55% 33.70% 13.82% 22.40% 47.17% -
Total Cost 197,576 166,321 181,753 260,705 200,836 180,265 147,546 4.98%
-
Net Worth 282,835 266,035 186,341 239,777 224,720 191,021 93,396 20.26%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,780 2,781 2,096 2,766 2,762 4,636 2,801 -0.12%
Div Payout % 13.70% 14.45% 22.58% 11.73% 7.33% 32.38% 126.27% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 282,835 266,035 186,341 239,777 224,720 191,021 93,396 20.26%
NOSH 92,699 92,699 93,170 92,222 92,098 92,729 93,396 -0.12%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.59% 9.54% 4.71% 5.61% 15.80% 5.55% 1.54% -
ROE 7.18% 7.23% 4.98% 9.83% 16.78% 7.49% 2.38% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 230.65 198.31 204.72 299.48 258.97 205.82 160.44 6.23%
EPS 21.90 20.76 9.96 25.57 40.95 15.44 2.38 44.70%
DPS 3.00 3.00 2.25 3.00 3.00 5.00 3.00 0.00%
NAPS 3.0511 2.8693 2.00 2.60 2.44 2.06 1.00 20.41%
Adjusted Per Share Value based on latest NOSH - 92,222
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 230.82 198.49 205.91 298.15 257.48 206.04 161.77 6.09%
EPS 21.92 20.78 10.02 25.46 40.71 15.46 2.40 44.53%
DPS 3.00 3.00 2.26 2.99 2.98 5.01 3.02 -0.11%
NAPS 3.0533 2.8719 2.0116 2.5885 2.4259 2.0621 1.0082 20.26%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.10 1.04 1.12 1.37 0.91 0.78 0.61 -
P/RPS 0.48 0.52 0.55 0.46 0.35 0.38 0.38 3.96%
P/EPS 5.02 5.01 11.24 5.36 2.22 5.05 25.67 -23.79%
EY 19.91 19.96 8.90 18.66 45.00 19.79 3.89 31.24%
DY 2.73 2.88 2.01 2.19 3.30 6.41 4.92 -9.34%
P/NAPS 0.36 0.36 0.56 0.53 0.37 0.38 0.61 -8.40%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 25/02/11 24/02/10 25/02/09 27/02/08 28/02/07 -
Price 1.13 1.06 1.03 1.10 0.93 0.90 0.67 -
P/RPS 0.49 0.53 0.50 0.37 0.36 0.44 0.42 2.60%
P/EPS 5.16 5.11 10.34 4.30 2.27 5.83 28.20 -24.63%
EY 19.38 19.58 9.67 23.25 44.03 17.16 3.55 32.66%
DY 2.65 2.83 2.18 2.73 3.23 5.56 4.48 -8.37%
P/NAPS 0.37 0.37 0.52 0.42 0.38 0.44 0.67 -9.41%

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