[DKLS] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 23.75%
YoY- 87.1%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 148,476 190,858 182,861 165,044 130,104 149,849 167,554 -7.73%
PBT 16,384 13,652 18,942 7,280 5,316 4,359 3,780 165.60%
Tax -4,204 -3,190 -2,412 -1,528 -672 -2,057 -1,316 116.75%
NP 12,180 10,462 16,530 5,752 4,644 2,302 2,464 189.90%
-
NP to SH 12,260 14,316 12,746 5,628 4,548 2,194 2,354 200.16%
-
Tax Rate 25.66% 23.37% 12.73% 20.99% 12.64% 47.19% 34.81% -
Total Cost 136,296 180,396 166,330 159,292 125,460 147,547 165,090 -11.98%
-
Net Worth 192,604 191,003 186,378 180,503 181,180 178,841 183,106 3.42%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 4,636 - - - 2,779 - -
Div Payout % - 32.38% - - - 126.71% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 192,604 191,003 186,378 180,503 181,180 178,841 183,106 3.42%
NOSH 92,598 92,720 92,725 92,565 92,439 92,663 92,947 -0.25%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.20% 5.48% 9.04% 3.49% 3.57% 1.54% 1.47% -
ROE 6.37% 7.50% 6.84% 3.12% 2.51% 1.23% 1.29% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 160.34 205.84 197.21 178.30 140.75 161.71 180.27 -7.50%
EPS 13.24 15.44 13.75 6.08 4.92 2.37 2.53 201.12%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.08 2.06 2.01 1.95 1.96 1.93 1.97 3.68%
Adjusted Per Share Value based on latest NOSH - 92,651
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 160.17 205.89 197.26 178.04 140.35 161.65 180.75 -7.73%
EPS 13.23 15.44 13.75 6.07 4.91 2.37 2.54 200.17%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.0777 2.0605 2.0106 1.9472 1.9545 1.9293 1.9753 3.42%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.88 0.78 0.76 0.80 0.67 0.61 0.61 -
P/RPS 0.55 0.38 0.39 0.45 0.48 0.38 0.34 37.76%
P/EPS 6.65 5.05 5.53 13.16 13.62 25.76 24.08 -57.55%
EY 15.05 19.79 18.09 7.60 7.34 3.88 4.15 135.85%
DY 0.00 6.41 0.00 0.00 0.00 4.92 0.00 -
P/NAPS 0.42 0.38 0.38 0.41 0.34 0.32 0.31 22.41%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 27/02/08 29/11/07 28/08/07 22/05/07 28/02/07 24/11/06 -
Price 0.93 0.90 0.75 0.77 0.75 0.67 0.63 -
P/RPS 0.58 0.44 0.38 0.43 0.53 0.41 0.35 39.99%
P/EPS 7.02 5.83 5.46 12.66 15.24 28.30 24.87 -56.93%
EY 14.24 17.16 18.33 7.90 6.56 3.53 4.02 132.19%
DY 0.00 5.56 0.00 0.00 0.00 4.48 0.00 -
P/NAPS 0.45 0.44 0.37 0.39 0.38 0.35 0.32 25.49%

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