[DKLS] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -3.92%
YoY- 49.0%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 210,769 209,000 195,616 217,607 219,550 228,788 255,592 -12.05%
PBT 13,730 13,912 11,580 24,990 24,145 24,718 23,772 -30.62%
Tax -3,913 -4,164 -3,404 -8,695 -7,185 -7,962 -7,208 -33.42%
NP 9,817 9,748 8,176 16,295 16,960 16,756 16,564 -29.42%
-
NP to SH 9,817 9,748 8,176 16,295 16,960 16,756 16,564 -29.42%
-
Tax Rate 28.50% 29.93% 29.40% 34.79% 29.76% 32.21% 30.32% -
Total Cost 200,952 199,252 187,440 201,312 202,590 212,032 239,028 -10.91%
-
Net Worth 160,741 158,448 151,005 148,080 144,767 138,426 134,841 12.41%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 160,741 158,448 151,005 148,080 144,767 138,426 134,841 12.41%
NOSH 86,420 86,113 83,428 81,362 81,329 80,480 79,788 5.46%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.66% 4.66% 4.18% 7.49% 7.72% 7.32% 6.48% -
ROE 6.11% 6.15% 5.41% 11.00% 11.72% 12.10% 12.28% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 243.89 242.70 234.47 267.45 269.95 284.28 320.34 -16.60%
EPS 11.36 11.32 9.80 20.03 20.85 20.82 20.76 -33.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.84 1.81 1.82 1.78 1.72 1.69 6.59%
Adjusted Per Share Value based on latest NOSH - 82,200
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 227.37 225.46 211.02 234.74 236.84 246.81 275.72 -12.05%
EPS 10.59 10.52 8.82 17.58 18.30 18.08 17.87 -29.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.734 1.7093 1.629 1.5974 1.5617 1.4933 1.4546 12.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.59 1.46 1.40 1.57 1.70 1.94 1.81 -
P/RPS 0.65 0.60 0.60 0.59 0.63 0.68 0.57 9.14%
P/EPS 14.00 12.90 14.29 7.84 8.15 9.32 8.72 37.07%
EY 7.14 7.75 7.00 12.76 12.27 10.73 11.47 -27.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.77 0.86 0.96 1.13 1.07 -14.21%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 25/08/03 13/05/03 25/02/03 25/11/02 28/08/02 02/05/02 -
Price 1.53 1.76 1.38 1.50 1.68 1.89 2.23 -
P/RPS 0.63 0.73 0.59 0.56 0.62 0.66 0.70 -6.77%
P/EPS 13.47 15.55 14.08 7.49 8.06 9.08 10.74 16.28%
EY 7.42 6.43 7.10 13.35 12.41 11.02 9.31 -14.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.96 0.76 0.82 0.94 1.10 1.32 -27.17%

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