[DKLS] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 107.29%
YoY- 97.74%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 190,858 182,861 165,044 130,104 149,849 167,554 153,954 15.35%
PBT 13,652 18,942 7,280 5,316 4,359 3,780 4,144 120.92%
Tax -3,190 -2,412 -1,528 -672 -2,057 -1,316 -1,036 111.21%
NP 10,462 16,530 5,752 4,644 2,302 2,464 3,108 124.11%
-
NP to SH 14,316 12,746 5,628 4,548 2,194 2,354 3,008 182.13%
-
Tax Rate 23.37% 12.73% 20.99% 12.64% 47.19% 34.81% 25.00% -
Total Cost 180,396 166,330 159,292 125,460 147,547 165,090 150,846 12.62%
-
Net Worth 191,003 186,378 180,503 181,180 178,841 183,106 181,965 3.27%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,636 - - - 2,779 - - -
Div Payout % 32.38% - - - 126.71% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 191,003 186,378 180,503 181,180 178,841 183,106 181,965 3.27%
NOSH 92,720 92,725 92,565 92,439 92,663 92,947 92,839 -0.08%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.48% 9.04% 3.49% 3.57% 1.54% 1.47% 2.02% -
ROE 7.50% 6.84% 3.12% 2.51% 1.23% 1.29% 1.65% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 205.84 197.21 178.30 140.75 161.71 180.27 165.83 15.45%
EPS 15.44 13.75 6.08 4.92 2.37 2.53 3.24 182.37%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.06 2.01 1.95 1.96 1.93 1.97 1.96 3.36%
Adjusted Per Share Value based on latest NOSH - 92,439
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 205.89 197.26 178.04 140.35 161.65 180.75 166.08 15.35%
EPS 15.44 13.75 6.07 4.91 2.37 2.54 3.24 182.37%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.0605 2.0106 1.9472 1.9545 1.9293 1.9753 1.963 3.27%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.78 0.76 0.80 0.67 0.61 0.61 0.62 -
P/RPS 0.38 0.39 0.45 0.48 0.38 0.34 0.37 1.78%
P/EPS 5.05 5.53 13.16 13.62 25.76 24.08 19.14 -58.76%
EY 19.79 18.09 7.60 7.34 3.88 4.15 5.23 142.23%
DY 6.41 0.00 0.00 0.00 4.92 0.00 0.00 -
P/NAPS 0.38 0.38 0.41 0.34 0.32 0.31 0.32 12.10%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 28/08/07 22/05/07 28/02/07 24/11/06 16/08/06 -
Price 0.90 0.75 0.77 0.75 0.67 0.63 0.65 -
P/RPS 0.44 0.38 0.43 0.53 0.41 0.35 0.39 8.35%
P/EPS 5.83 5.46 12.66 15.24 28.30 24.87 20.06 -56.02%
EY 17.16 18.33 7.90 6.56 3.53 4.02 4.98 127.62%
DY 5.56 0.00 0.00 0.00 4.48 0.00 0.00 -
P/NAPS 0.44 0.37 0.39 0.38 0.35 0.32 0.33 21.07%

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