[DKLS] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 71.48%
YoY- -35.51%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 159,052 190,742 192,384 199,242 212,388 276,189 291,269 -33.21%
PBT 20,068 15,119 21,649 12,526 9,632 23,356 30,612 -24.55%
Tax -6,528 -6,130 -6,528 -3,978 -4,532 -7,872 -8,410 -15.55%
NP 13,540 8,989 15,121 8,548 5,100 15,484 22,201 -28.10%
-
NP to SH 14,480 9,283 16,108 11,414 6,656 15,712 22,292 -25.01%
-
Tax Rate 32.53% 40.55% 30.15% 31.76% 47.05% 33.70% 27.47% -
Total Cost 145,512 181,753 177,262 190,694 207,288 260,705 269,068 -33.64%
-
Net Worth 252,443 248,373 250,233 245,039 241,698 240,317 240,961 3.15%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 2,085 - - - 2,780 - -
Div Payout % - 22.46% - - - 17.70% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 252,443 248,373 250,233 245,039 241,698 240,317 240,961 3.15%
NOSH 92,820 92,676 92,716 92,646 92,960 92,686 92,677 0.10%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.51% 4.71% 7.86% 4.29% 2.40% 5.61% 7.62% -
ROE 5.74% 3.74% 6.44% 4.66% 2.75% 6.54% 9.25% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 171.35 205.81 207.50 215.06 228.47 297.98 314.28 -33.28%
EPS 15.60 10.01 17.37 12.32 7.16 16.95 24.05 -25.08%
DPS 0.00 2.25 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.7197 2.68 2.6989 2.6449 2.60 2.5928 2.60 3.04%
Adjusted Per Share Value based on latest NOSH - 92,729
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 171.58 205.76 207.53 214.93 229.11 297.94 314.21 -33.21%
EPS 15.62 10.01 17.38 12.31 7.18 16.95 24.05 -25.02%
DPS 0.00 2.25 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.7232 2.6793 2.6994 2.6434 2.6073 2.5924 2.5994 3.15%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.07 1.12 1.05 1.01 1.15 1.37 1.14 -
P/RPS 0.62 0.54 0.51 0.47 0.50 0.46 0.36 43.72%
P/EPS 6.86 11.18 6.04 8.20 16.06 8.08 4.74 27.97%
EY 14.58 8.94 16.55 12.20 6.23 12.37 21.10 -21.85%
DY 0.00 2.01 0.00 0.00 0.00 2.19 0.00 -
P/NAPS 0.39 0.42 0.39 0.38 0.44 0.53 0.44 -7.73%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 25/02/11 22/11/10 19/08/10 24/05/10 24/02/10 28/10/09 -
Price 1.09 1.03 1.15 1.40 1.03 1.10 1.19 -
P/RPS 0.64 0.50 0.55 0.65 0.45 0.37 0.38 41.60%
P/EPS 6.99 10.28 6.62 11.36 14.39 6.49 4.95 25.89%
EY 14.31 9.72 15.11 8.80 6.95 15.41 20.21 -20.57%
DY 0.00 2.18 0.00 0.00 0.00 2.73 0.00 -
P/NAPS 0.40 0.38 0.43 0.53 0.40 0.42 0.46 -8.90%

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