[DKLS] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.29%
YoY- 76.87%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 231,601 219,900 238,067 177,568 177,408 280,600 250,076 -1.27%
PBT 33,208 32,272 24,682 23,978 17,728 21,072 44,308 -4.69%
Tax -9,727 -8,296 -8,509 -6,380 -6,629 -7,840 -6,153 7.92%
NP 23,481 23,976 16,173 17,598 11,099 13,232 38,155 -7.76%
-
NP to SH 23,650 25,016 19,582 19,880 11,240 21,716 38,176 -7.66%
-
Tax Rate 29.29% 25.71% 34.47% 26.61% 37.39% 37.21% 13.89% -
Total Cost 208,120 195,924 221,894 159,970 166,309 267,368 211,921 -0.30%
-
Net Worth 334,645 312,397 286,441 269,755 252,443 241,698 230,635 6.39%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 2,780 2,780 2,780 2,781 2,096 2,766 2,762 0.10%
Div Payout % 11.76% 11.12% 14.20% 13.99% 18.65% 12.74% 7.24% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 334,645 312,397 286,441 269,755 252,443 241,698 230,635 6.39%
NOSH 92,699 92,699 92,699 92,699 92,820 92,960 92,624 0.01%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.14% 10.90% 6.79% 9.91% 6.26% 4.72% 15.26% -
ROE 7.07% 8.01% 6.84% 7.37% 4.45% 8.98% 16.55% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 249.84 237.22 256.82 191.55 191.13 301.85 269.99 -1.28%
EPS 25.51 26.99 21.12 21.45 12.11 23.36 41.22 -7.68%
DPS 3.00 3.00 3.00 3.00 2.25 3.00 3.00 0.00%
NAPS 3.61 3.37 3.09 2.91 2.7197 2.60 2.49 6.38%
Adjusted Per Share Value based on latest NOSH - 92,699
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 249.84 237.22 256.82 191.55 191.38 302.70 269.77 -1.27%
EPS 25.51 26.99 21.12 21.45 12.13 23.43 41.18 -7.66%
DPS 3.00 3.00 3.00 3.00 2.26 2.98 2.98 0.11%
NAPS 3.61 3.37 3.09 2.91 2.7232 2.6073 2.488 6.39%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.79 1.64 1.14 1.06 1.07 1.15 0.95 -
P/RPS 0.72 0.69 0.44 0.55 0.56 0.38 0.35 12.76%
P/EPS 7.02 6.08 5.40 4.94 8.84 4.92 2.30 20.42%
EY 14.25 16.45 18.53 20.23 11.32 20.31 43.39 -16.93%
DY 1.68 1.83 2.63 2.83 2.10 2.61 3.16 -9.98%
P/NAPS 0.50 0.49 0.37 0.36 0.39 0.44 0.38 4.67%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 29/05/14 22/05/13 21/05/12 23/05/11 24/05/10 25/05/09 -
Price 1.80 1.69 1.29 1.07 1.09 1.03 0.93 -
P/RPS 0.72 0.71 0.50 0.56 0.57 0.34 0.34 13.31%
P/EPS 7.06 6.26 6.11 4.99 9.00 4.41 2.26 20.89%
EY 14.17 15.97 16.38 20.04 11.11 22.68 44.32 -17.30%
DY 1.67 1.78 2.33 2.80 2.06 2.91 3.23 -10.40%
P/NAPS 0.50 0.50 0.42 0.37 0.40 0.40 0.37 5.14%

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