[DKLS] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 138.41%
YoY- 113.03%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 186,328 217,533 232,354 246,174 222,185 210,981 226,987 -3.23%
PBT 11,412 10,348 12,166 57,052 28,175 29,697 31,706 -15.65%
Tax -4,732 -3,966 -6,005 -6,833 -4,906 -8,701 -7,956 -8.29%
NP 6,680 6,382 6,161 50,219 23,269 20,996 23,750 -19.04%
-
NP to SH 5,827 5,536 5,337 50,893 23,890 21,662 24,240 -21.13%
-
Tax Rate 41.47% 38.33% 49.36% 11.98% 17.41% 29.30% 25.09% -
Total Cost 179,648 211,151 226,193 195,955 198,916 189,985 203,237 -2.03%
-
Net Worth 400,462 395,827 393,973 394,900 357,820 329,083 308,689 4.43%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,780 2,780 2,780 2,780 2,780 2,780 2,780 0.00%
Div Payout % 47.73% 50.23% 52.11% 5.46% 11.64% 12.84% 11.47% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 400,462 395,827 393,973 394,900 357,820 329,083 308,689 4.43%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.59% 2.93% 2.65% 20.40% 10.47% 9.95% 10.46% -
ROE 1.46% 1.40% 1.35% 12.89% 6.68% 6.58% 7.85% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 201.00 234.66 250.65 265.56 239.68 227.60 244.86 -3.23%
EPS 6.29 5.97 5.76 54.90 25.77 23.37 26.15 -21.13%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 4.32 4.27 4.25 4.26 3.86 3.55 3.33 4.43%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 201.15 234.83 250.83 265.75 239.85 227.76 245.04 -3.23%
EPS 6.29 5.98 5.76 54.94 25.79 23.38 26.17 -21.14%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 4.3231 4.2731 4.253 4.2631 3.8628 3.5525 3.3324 4.43%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.72 1.79 1.70 1.50 1.76 1.77 1.52 -
P/RPS 0.86 0.76 0.68 0.56 0.73 0.78 0.62 5.60%
P/EPS 27.36 29.97 29.53 2.73 6.83 7.57 5.81 29.45%
EY 3.65 3.34 3.39 36.60 14.64 13.20 17.20 -22.75%
DY 1.74 1.68 1.76 2.00 1.70 1.69 1.97 -2.04%
P/NAPS 0.40 0.42 0.40 0.35 0.46 0.50 0.46 -2.30%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 26/02/19 28/02/18 27/02/17 25/02/16 27/02/15 28/02/14 -
Price 1.61 1.70 1.70 1.75 1.56 1.77 1.60 -
P/RPS 0.80 0.72 0.68 0.66 0.65 0.78 0.65 3.51%
P/EPS 25.61 28.47 29.53 3.19 6.05 7.57 6.12 26.92%
EY 3.90 3.51 3.39 31.37 16.52 13.20 16.34 -21.23%
DY 1.86 1.76 1.76 1.71 1.92 1.69 1.87 -0.08%
P/NAPS 0.37 0.40 0.40 0.41 0.40 0.50 0.48 -4.24%

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