[DKLS] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -6.82%
YoY- -49.42%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 182,861 165,044 130,104 149,849 167,554 153,954 144,388 17.03%
PBT 18,942 7,280 5,316 4,359 3,780 4,144 4,004 181.54%
Tax -2,412 -1,528 -672 -2,057 -1,316 -1,036 -1,652 28.67%
NP 16,530 5,752 4,644 2,302 2,464 3,108 2,352 266.47%
-
NP to SH 12,746 5,628 4,548 2,194 2,354 3,008 2,300 212.83%
-
Tax Rate 12.73% 20.99% 12.64% 47.19% 34.81% 25.00% 41.26% -
Total Cost 166,330 159,292 125,460 147,547 165,090 150,846 142,036 11.08%
-
Net Worth 186,378 180,503 181,180 178,841 183,106 181,965 180,846 2.02%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,779 - - - -
Div Payout % - - - 126.71% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 186,378 180,503 181,180 178,841 183,106 181,965 180,846 2.02%
NOSH 92,725 92,565 92,439 92,663 92,947 92,839 92,741 -0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.04% 3.49% 3.57% 1.54% 1.47% 2.02% 1.63% -
ROE 6.84% 3.12% 2.51% 1.23% 1.29% 1.65% 1.27% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 197.21 178.30 140.75 161.71 180.27 165.83 155.69 17.05%
EPS 13.75 6.08 4.92 2.37 2.53 3.24 2.48 212.93%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.01 1.95 1.96 1.93 1.97 1.96 1.95 2.03%
Adjusted Per Share Value based on latest NOSH - 93,396
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 197.26 178.04 140.35 161.65 180.75 166.08 155.76 17.03%
EPS 13.75 6.07 4.91 2.37 2.54 3.24 2.48 212.93%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.0106 1.9472 1.9545 1.9293 1.9753 1.963 1.9509 2.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.76 0.80 0.67 0.61 0.61 0.62 0.64 -
P/RPS 0.39 0.45 0.48 0.38 0.34 0.37 0.41 -3.27%
P/EPS 5.53 13.16 13.62 25.76 24.08 19.14 25.81 -64.16%
EY 18.09 7.60 7.34 3.88 4.15 5.23 3.88 178.82%
DY 0.00 0.00 0.00 4.92 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.34 0.32 0.31 0.32 0.33 9.85%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 22/05/07 28/02/07 24/11/06 16/08/06 29/05/06 -
Price 0.75 0.77 0.75 0.67 0.63 0.65 0.65 -
P/RPS 0.38 0.43 0.53 0.41 0.35 0.39 0.42 -6.44%
P/EPS 5.46 12.66 15.24 28.30 24.87 20.06 26.21 -64.82%
EY 18.33 7.90 6.56 3.53 4.02 4.98 3.82 184.21%
DY 0.00 0.00 0.00 4.48 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.38 0.35 0.32 0.33 0.33 7.91%

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