[DKLS] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 62.8%
YoY- 8.12%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 215,544 285,012 210,981 204,545 187,454 202,532 226,988 -3.39%
PBT 19,692 34,992 29,697 30,062 17,478 20,948 31,706 -27.26%
Tax -5,124 -10,648 -8,701 -8,916 -6,208 -6,544 -7,956 -25.48%
NP 14,568 24,344 20,996 21,146 11,270 14,404 23,750 -27.87%
-
NP to SH 15,756 25,180 21,662 21,978 13,500 17,228 24,240 -25.02%
-
Tax Rate 26.02% 30.43% 29.30% 29.66% 35.52% 31.24% 25.09% -
Total Cost 200,976 260,668 189,985 183,398 176,184 188,128 203,238 -0.74%
-
Net Worth 340,207 334,645 329,083 322,594 314,251 312,397 308,689 6.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 2,780 - - - 2,780 -
Div Payout % - - 12.84% - - - 11.47% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 340,207 334,645 329,083 322,594 314,251 312,397 308,689 6.71%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.76% 8.54% 9.95% 10.34% 6.01% 7.11% 10.46% -
ROE 4.63% 7.52% 6.58% 6.81% 4.30% 5.51% 7.85% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 232.52 307.46 227.60 220.65 202.22 218.48 244.86 -3.39%
EPS 17.00 27.16 23.37 23.71 14.56 18.60 26.15 -25.01%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.67 3.61 3.55 3.48 3.39 3.37 3.33 6.71%
Adjusted Per Share Value based on latest NOSH - 92,699
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 232.52 307.46 227.60 220.65 202.22 218.48 244.86 -3.39%
EPS 17.00 27.16 23.37 23.71 14.56 18.60 26.15 -25.01%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.67 3.61 3.55 3.48 3.39 3.37 3.33 6.71%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.77 1.79 1.77 1.75 1.75 1.64 1.52 -
P/RPS 0.76 0.58 0.78 0.79 0.87 0.75 0.62 14.58%
P/EPS 10.41 6.59 7.57 7.38 12.02 8.82 5.81 47.67%
EY 9.60 15.17 13.20 13.55 8.32 11.33 17.20 -32.28%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.97 -
P/NAPS 0.48 0.50 0.50 0.50 0.52 0.49 0.46 2.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 27/02/15 17/11/14 18/08/14 29/05/14 28/02/14 -
Price 1.75 1.80 1.77 1.82 1.70 1.69 1.60 -
P/RPS 0.75 0.59 0.78 0.82 0.84 0.77 0.65 10.03%
P/EPS 10.30 6.63 7.57 7.68 11.67 9.09 6.12 41.62%
EY 9.71 15.09 13.20 13.03 8.57 11.00 16.34 -29.38%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.87 -
P/NAPS 0.48 0.50 0.50 0.52 0.50 0.50 0.48 0.00%

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