[DKLS] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 41.12%
YoY- -27.74%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 168,348 159,052 190,742 192,384 199,242 212,388 276,189 -28.17%
PBT 22,910 20,068 15,119 21,649 12,526 9,632 23,356 -1.28%
Tax -6,924 -6,528 -6,130 -6,528 -3,978 -4,532 -7,872 -8.22%
NP 15,986 13,540 8,989 15,121 8,548 5,100 15,484 2.15%
-
NP to SH 17,610 14,480 9,283 16,108 11,414 6,656 15,712 7.92%
-
Tax Rate 30.22% 32.53% 40.55% 30.15% 31.76% 47.05% 33.70% -
Total Cost 152,362 145,512 181,753 177,262 190,694 207,288 260,705 -30.16%
-
Net Worth 257,291 252,443 248,373 250,233 245,039 241,698 240,317 4.66%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 2,085 - - - 2,780 -
Div Payout % - - 22.46% - - - 17.70% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 257,291 252,443 248,373 250,233 245,039 241,698 240,317 4.66%
NOSH 92,684 92,820 92,676 92,716 92,646 92,960 92,686 -0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.50% 8.51% 4.71% 7.86% 4.29% 2.40% 5.61% -
ROE 6.84% 5.74% 3.74% 6.44% 4.66% 2.75% 6.54% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 181.64 171.35 205.81 207.50 215.06 228.47 297.98 -28.17%
EPS 19.00 15.60 10.01 17.37 12.32 7.16 16.95 7.93%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 3.00 -
NAPS 2.776 2.7197 2.68 2.6989 2.6449 2.60 2.5928 4.66%
Adjusted Per Share Value based on latest NOSH - 92,659
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 181.61 171.58 205.76 207.53 214.93 229.11 297.94 -28.17%
EPS 19.00 15.62 10.01 17.38 12.31 7.18 16.95 7.93%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 3.00 -
NAPS 2.7755 2.7232 2.6793 2.6994 2.6434 2.6073 2.5924 4.66%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.06 1.07 1.12 1.05 1.01 1.15 1.37 -
P/RPS 0.58 0.62 0.54 0.51 0.47 0.50 0.46 16.76%
P/EPS 5.58 6.86 11.18 6.04 8.20 16.06 8.08 -21.92%
EY 17.92 14.58 8.94 16.55 12.20 6.23 12.37 28.11%
DY 0.00 0.00 2.01 0.00 0.00 0.00 2.19 -
P/NAPS 0.38 0.39 0.42 0.39 0.38 0.44 0.53 -19.94%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 23/05/11 25/02/11 22/11/10 19/08/10 24/05/10 24/02/10 -
Price 1.00 1.09 1.03 1.15 1.40 1.03 1.10 -
P/RPS 0.55 0.64 0.50 0.55 0.65 0.45 0.37 30.34%
P/EPS 5.26 6.99 10.28 6.62 11.36 14.39 6.49 -13.10%
EY 19.00 14.31 9.72 15.11 8.80 6.95 15.41 15.02%
DY 0.00 0.00 2.18 0.00 0.00 0.00 2.73 -
P/NAPS 0.36 0.40 0.38 0.43 0.53 0.40 0.42 -9.79%

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