[DKLS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -57.64%
YoY- -52.85%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 190,742 192,384 199,242 212,388 276,189 291,269 249,724 -16.40%
PBT 15,119 21,649 12,526 9,632 23,356 30,612 24,364 -27.18%
Tax -6,130 -6,528 -3,978 -4,532 -7,872 -8,410 -6,734 -6.05%
NP 8,989 15,121 8,548 5,100 15,484 22,201 17,630 -36.09%
-
NP to SH 9,283 16,108 11,414 6,656 15,712 22,292 17,700 -34.88%
-
Tax Rate 40.55% 30.15% 31.76% 47.05% 33.70% 27.47% 27.64% -
Total Cost 181,753 177,262 190,694 207,288 260,705 269,068 232,094 -15.00%
-
Net Worth 248,373 250,233 245,039 241,698 240,317 240,961 235,382 3.63%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,085 - - - 2,780 - - -
Div Payout % 22.46% - - - 17.70% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 248,373 250,233 245,039 241,698 240,317 240,961 235,382 3.63%
NOSH 92,676 92,716 92,646 92,960 92,686 92,677 92,670 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.71% 7.86% 4.29% 2.40% 5.61% 7.62% 7.06% -
ROE 3.74% 6.44% 4.66% 2.75% 6.54% 9.25% 7.52% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 205.81 207.50 215.06 228.47 297.98 314.28 269.48 -16.40%
EPS 10.01 17.37 12.32 7.16 16.95 24.05 19.10 -34.92%
DPS 2.25 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.68 2.6989 2.6449 2.60 2.5928 2.60 2.54 3.63%
Adjusted Per Share Value based on latest NOSH - 92,960
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 205.76 207.53 214.93 229.11 297.94 314.21 269.39 -16.40%
EPS 10.01 17.38 12.31 7.18 16.95 24.05 19.09 -34.89%
DPS 2.25 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.6793 2.6994 2.6434 2.6073 2.5924 2.5994 2.5392 3.63%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.12 1.05 1.01 1.15 1.37 1.14 0.95 -
P/RPS 0.54 0.51 0.47 0.50 0.46 0.36 0.35 33.41%
P/EPS 11.18 6.04 8.20 16.06 8.08 4.74 4.97 71.42%
EY 8.94 16.55 12.20 6.23 12.37 21.10 20.11 -41.66%
DY 2.01 0.00 0.00 0.00 2.19 0.00 0.00 -
P/NAPS 0.42 0.39 0.38 0.44 0.53 0.44 0.37 8.79%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 22/11/10 19/08/10 24/05/10 24/02/10 28/10/09 24/08/09 -
Price 1.03 1.15 1.40 1.03 1.10 1.19 1.05 -
P/RPS 0.50 0.55 0.65 0.45 0.37 0.38 0.39 17.96%
P/EPS 10.28 6.62 11.36 14.39 6.49 4.95 5.50 51.56%
EY 9.72 15.11 8.80 6.95 15.41 20.21 18.19 -34.07%
DY 2.18 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 0.38 0.43 0.53 0.40 0.42 0.46 0.41 -4.92%

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