[DKLS] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 11.38%
YoY- 5.49%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 222,185 210,981 226,987 213,813 183,865 190,742 276,189 -3.55%
PBT 28,175 29,697 31,706 24,320 24,686 15,119 23,356 3.17%
Tax -4,906 -8,701 -7,956 -8,083 -7,142 -6,130 -7,872 -7.57%
NP 23,269 20,996 23,750 16,237 17,544 8,989 15,484 7.02%
-
NP to SH 23,890 21,662 24,240 20,304 19,247 9,284 23,581 0.21%
-
Tax Rate 17.41% 29.30% 25.09% 33.24% 28.93% 40.55% 33.70% -
Total Cost 198,916 189,985 203,237 197,576 166,321 181,753 260,705 -4.40%
-
Net Worth 357,820 329,083 308,689 282,835 266,035 186,341 239,777 6.89%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,780 2,780 2,780 2,780 2,781 2,096 2,766 0.08%
Div Payout % 11.64% 12.84% 11.47% 13.70% 14.45% 22.58% 11.73% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 357,820 329,083 308,689 282,835 266,035 186,341 239,777 6.89%
NOSH 92,699 92,699 92,699 92,699 92,699 93,170 92,222 0.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.47% 9.95% 10.46% 7.59% 9.54% 4.71% 5.61% -
ROE 6.68% 6.58% 7.85% 7.18% 7.23% 4.98% 9.83% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 239.68 227.60 244.86 230.65 198.31 204.72 299.48 -3.64%
EPS 25.77 23.37 26.15 21.90 20.76 9.96 25.57 0.12%
DPS 3.00 3.00 3.00 3.00 3.00 2.25 3.00 0.00%
NAPS 3.86 3.55 3.33 3.0511 2.8693 2.00 2.60 6.80%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 239.68 227.60 244.86 230.65 198.34 205.76 297.94 -3.55%
EPS 25.77 23.37 26.15 21.90 20.76 10.02 25.44 0.21%
DPS 3.00 3.00 3.00 3.00 3.00 2.26 2.98 0.11%
NAPS 3.86 3.55 3.33 3.0511 2.8699 2.0102 2.5866 6.89%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.76 1.77 1.52 1.10 1.04 1.12 1.37 -
P/RPS 0.73 0.78 0.62 0.48 0.52 0.55 0.46 7.99%
P/EPS 6.83 7.57 5.81 5.02 5.01 11.24 5.36 4.12%
EY 14.64 13.20 17.20 19.91 19.96 8.90 18.66 -3.96%
DY 1.70 1.69 1.97 2.73 2.88 2.01 2.19 -4.13%
P/NAPS 0.46 0.50 0.46 0.36 0.36 0.56 0.53 -2.33%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 28/02/14 25/02/13 27/02/12 25/02/11 24/02/10 -
Price 1.56 1.77 1.60 1.13 1.06 1.03 1.10 -
P/RPS 0.65 0.78 0.65 0.49 0.53 0.50 0.37 9.84%
P/EPS 6.05 7.57 6.12 5.16 5.11 10.34 4.30 5.85%
EY 16.52 13.20 16.34 19.38 19.58 9.67 23.25 -5.53%
DY 1.92 1.69 1.87 2.65 2.83 2.18 2.73 -5.69%
P/NAPS 0.40 0.50 0.48 0.37 0.37 0.52 0.42 -0.80%

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