[DKLS] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 126.49%
YoY- 441.34%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 212,536 148,476 190,858 182,861 165,044 130,104 149,849 26.26%
PBT 30,562 16,384 13,652 18,942 7,280 5,316 4,359 266.75%
Tax -7,386 -4,204 -3,190 -2,412 -1,528 -672 -2,057 134.66%
NP 23,176 12,180 10,462 16,530 5,752 4,644 2,302 366.91%
-
NP to SH 23,228 12,260 14,316 12,746 5,628 4,548 2,194 382.84%
-
Tax Rate 24.17% 25.66% 23.37% 12.73% 20.99% 12.64% 47.19% -
Total Cost 189,360 136,296 180,396 166,330 159,292 125,460 147,547 18.11%
-
Net Worth 202,063 192,604 191,003 186,378 180,503 181,180 178,841 8.48%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,636 - - - 2,779 -
Div Payout % - - 32.38% - - - 126.71% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 202,063 192,604 191,003 186,378 180,503 181,180 178,841 8.48%
NOSH 92,689 92,598 92,720 92,725 92,565 92,439 92,663 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.90% 8.20% 5.48% 9.04% 3.49% 3.57% 1.54% -
ROE 11.50% 6.37% 7.50% 6.84% 3.12% 2.51% 1.23% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 229.30 160.34 205.84 197.21 178.30 140.75 161.71 26.24%
EPS 25.06 13.24 15.44 13.75 6.08 4.92 2.37 382.44%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 2.18 2.08 2.06 2.01 1.95 1.96 1.93 8.46%
Adjusted Per Share Value based on latest NOSH - 92,664
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 229.27 160.17 205.89 197.26 178.04 140.35 161.65 26.26%
EPS 25.06 13.23 15.44 13.75 6.07 4.91 2.37 382.44%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 2.1798 2.0777 2.0605 2.0106 1.9472 1.9545 1.9293 8.48%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.90 0.88 0.78 0.76 0.80 0.67 0.61 -
P/RPS 0.39 0.55 0.38 0.39 0.45 0.48 0.38 1.74%
P/EPS 3.59 6.65 5.05 5.53 13.16 13.62 25.76 -73.15%
EY 27.84 15.05 19.79 18.09 7.60 7.34 3.88 272.46%
DY 0.00 0.00 6.41 0.00 0.00 0.00 4.92 -
P/NAPS 0.41 0.42 0.38 0.38 0.41 0.34 0.32 17.98%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 23/05/08 27/02/08 29/11/07 28/08/07 22/05/07 28/02/07 -
Price 0.90 0.93 0.90 0.75 0.77 0.75 0.67 -
P/RPS 0.39 0.58 0.44 0.38 0.43 0.53 0.41 -3.28%
P/EPS 3.59 7.02 5.83 5.46 12.66 15.24 28.30 -74.78%
EY 27.84 14.24 17.16 18.33 7.90 6.56 3.53 296.71%
DY 0.00 0.00 5.56 0.00 0.00 0.00 4.48 -
P/NAPS 0.41 0.45 0.44 0.37 0.39 0.38 0.35 11.13%

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