[DKLS] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1.23%
YoY- 135.0%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 177,568 177,408 280,600 250,076 195,452 146,278 135,048 4.66%
PBT 23,978 17,728 21,072 44,308 16,419 4,687 3,903 35.29%
Tax -6,380 -6,629 -7,840 -6,153 -3,941 -1,811 555 -
NP 17,598 11,099 13,232 38,155 12,478 2,876 4,458 25.68%
-
NP to SH 19,880 11,240 21,716 38,176 16,245 2,781 4,496 28.08%
-
Tax Rate 26.61% 37.39% 37.21% 13.89% 24.00% 38.64% -14.22% -
Total Cost 159,970 166,309 267,368 211,921 182,974 143,402 130,590 3.43%
-
Net Worth 269,755 252,443 241,698 230,635 192,604 181,180 180,846 6.88%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 2,781 2,096 2,766 2,762 4,636 2,801 - -
Div Payout % 13.99% 18.65% 12.74% 7.24% 28.54% 100.75% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 269,755 252,443 241,698 230,635 192,604 181,180 180,846 6.88%
NOSH 92,699 92,820 92,960 92,624 92,598 92,439 92,741 -0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.91% 6.26% 4.72% 15.26% 6.38% 1.97% 3.30% -
ROE 7.37% 4.45% 8.98% 16.55% 8.43% 1.53% 2.49% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 191.55 191.13 301.85 269.99 211.08 158.24 145.62 4.67%
EPS 21.45 12.11 23.36 41.22 17.54 3.01 4.85 28.09%
DPS 3.00 2.25 3.00 3.00 5.00 3.00 0.00 -
NAPS 2.91 2.7197 2.60 2.49 2.08 1.96 1.95 6.89%
Adjusted Per Share Value based on latest NOSH - 92,624
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 191.69 191.52 302.92 269.96 211.00 157.91 145.79 4.66%
EPS 21.46 12.13 23.44 41.21 17.54 3.00 4.85 28.10%
DPS 3.00 2.26 2.99 2.98 5.01 3.02 0.00 -
NAPS 2.9121 2.7252 2.6092 2.4898 2.0792 1.9559 1.9523 6.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.06 1.07 1.15 0.95 0.88 0.67 0.64 -
P/RPS 0.55 0.56 0.38 0.35 0.42 0.42 0.44 3.78%
P/EPS 4.94 8.84 4.92 2.30 5.02 22.27 13.20 -15.09%
EY 20.23 11.32 20.31 43.39 19.94 4.49 7.57 17.78%
DY 2.83 2.10 2.61 3.16 5.68 4.48 0.00 -
P/NAPS 0.36 0.39 0.44 0.38 0.42 0.34 0.33 1.45%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 23/05/11 24/05/10 25/05/09 23/05/08 22/05/07 29/05/06 -
Price 1.07 1.09 1.03 0.93 0.93 0.75 0.65 -
P/RPS 0.56 0.57 0.34 0.34 0.44 0.47 0.45 3.70%
P/EPS 4.99 9.00 4.41 2.26 5.30 24.93 13.41 -15.17%
EY 20.04 11.11 22.68 44.32 18.86 4.01 7.46 17.88%
DY 2.80 2.06 2.91 3.23 5.38 4.00 0.00 -
P/NAPS 0.37 0.40 0.40 0.37 0.45 0.38 0.33 1.92%

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