[DKLS] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.22%
YoY- 71.01%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 209,000 195,616 217,607 219,550 228,788 255,592 200,971 2.65%
PBT 13,912 11,580 24,990 24,145 24,718 23,772 15,940 -8.69%
Tax -4,164 -3,404 -8,695 -7,185 -7,962 -7,208 -5,004 -11.55%
NP 9,748 8,176 16,295 16,960 16,756 16,564 10,936 -7.39%
-
NP to SH 9,748 8,176 16,295 16,960 16,756 16,564 10,936 -7.39%
-
Tax Rate 29.93% 29.40% 34.79% 29.76% 32.21% 30.32% 31.39% -
Total Cost 199,252 187,440 201,312 202,590 212,032 239,028 190,035 3.21%
-
Net Worth 158,448 151,005 148,080 144,767 138,426 134,841 83,253 53.75%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 158,448 151,005 148,080 144,767 138,426 134,841 83,253 53.75%
NOSH 86,113 83,428 81,362 81,329 80,480 79,788 51,390 41.21%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.66% 4.18% 7.49% 7.72% 7.32% 6.48% 5.44% -
ROE 6.15% 5.41% 11.00% 11.72% 12.10% 12.28% 13.14% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 242.70 234.47 267.45 269.95 284.28 320.34 391.06 -27.30%
EPS 11.32 9.80 20.03 20.85 20.82 20.76 21.28 -34.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.81 1.82 1.78 1.72 1.69 1.62 8.88%
Adjusted Per Share Value based on latest NOSH - 82,098
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 225.46 211.02 234.74 236.84 246.81 275.72 216.80 2.65%
EPS 10.52 8.82 17.58 18.30 18.08 17.87 11.80 -7.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7093 1.629 1.5974 1.5617 1.4933 1.4546 0.8981 53.75%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.46 1.40 1.57 1.70 1.94 1.81 1.49 -
P/RPS 0.60 0.60 0.59 0.63 0.68 0.57 0.38 35.70%
P/EPS 12.90 14.29 7.84 8.15 9.32 8.72 7.00 50.48%
EY 7.75 7.00 12.76 12.27 10.73 11.47 14.28 -33.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.77 0.86 0.96 1.13 1.07 0.92 -9.68%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 13/05/03 25/02/03 25/11/02 28/08/02 02/05/02 25/02/02 -
Price 1.76 1.38 1.50 1.68 1.89 2.23 1.50 -
P/RPS 0.73 0.59 0.56 0.62 0.66 0.70 0.38 54.71%
P/EPS 15.55 14.08 7.49 8.06 9.08 10.74 7.05 69.69%
EY 6.43 7.10 13.35 12.41 11.02 9.31 14.19 -41.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.76 0.82 0.94 1.10 1.32 0.93 2.14%

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