[DKLS] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
02-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 51.46%
YoY- 129.29%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 217,607 219,550 228,788 255,592 200,971 190,512 203,462 4.56%
PBT 24,990 24,145 24,718 23,772 15,940 14,101 15,130 39.60%
Tax -8,695 -7,185 -7,962 -7,208 -5,004 -4,184 -4,772 49.01%
NP 16,295 16,960 16,756 16,564 10,936 9,917 10,358 35.15%
-
NP to SH 16,295 16,960 16,756 16,564 10,936 9,917 10,358 35.15%
-
Tax Rate 34.79% 29.76% 32.21% 30.32% 31.39% 29.67% 31.54% -
Total Cost 201,312 202,590 212,032 239,028 190,035 180,594 193,104 2.80%
-
Net Worth 148,080 144,767 138,426 134,841 83,253 67,846 90,831 38.39%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 148,080 144,767 138,426 134,841 83,253 67,846 90,831 38.39%
NOSH 81,362 81,329 80,480 79,788 51,390 41,880 39,838 60.76%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.49% 7.72% 7.32% 6.48% 5.44% 5.21% 5.09% -
ROE 11.00% 11.72% 12.10% 12.28% 13.14% 14.62% 11.40% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 267.45 269.95 284.28 320.34 391.06 454.89 510.72 -34.95%
EPS 20.03 20.85 20.82 20.76 21.28 23.68 26.00 -15.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.78 1.72 1.69 1.62 1.62 2.28 -13.91%
Adjusted Per Share Value based on latest NOSH - 79,788
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 234.74 236.84 246.81 275.72 216.80 205.52 219.49 4.56%
EPS 17.58 18.30 18.08 17.87 11.80 10.70 11.17 35.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5974 1.5617 1.4933 1.4546 0.8981 0.7319 0.9798 38.39%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.57 1.70 1.94 1.81 1.49 0.96 1.12 -
P/RPS 0.59 0.63 0.68 0.57 0.38 0.21 0.22 92.68%
P/EPS 7.84 8.15 9.32 8.72 7.00 4.05 4.31 48.85%
EY 12.76 12.27 10.73 11.47 14.28 24.67 23.21 -32.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.96 1.13 1.07 0.92 0.59 0.49 45.35%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 25/11/02 28/08/02 02/05/02 25/02/02 27/11/01 27/08/01 -
Price 1.50 1.68 1.89 2.23 1.50 1.16 1.30 -
P/RPS 0.56 0.62 0.66 0.70 0.38 0.26 0.25 70.94%
P/EPS 7.49 8.06 9.08 10.74 7.05 4.90 5.00 30.82%
EY 13.35 12.41 11.02 9.31 14.19 20.41 20.00 -23.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.94 1.10 1.32 0.93 0.72 0.57 27.35%

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