[DKLS] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 111.69%
YoY- -27.74%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 84,174 39,763 190,742 144,288 99,621 53,097 276,189 -54.81%
PBT 11,455 5,017 15,119 16,237 6,263 2,408 23,356 -37.88%
Tax -3,462 -1,632 -6,130 -4,896 -1,989 -1,133 -7,872 -42.25%
NP 7,993 3,385 8,989 11,341 4,274 1,275 15,484 -35.72%
-
NP to SH 8,805 3,620 9,283 12,081 5,707 1,664 15,712 -32.09%
-
Tax Rate 30.22% 32.53% 40.55% 30.15% 31.76% 47.05% 33.70% -
Total Cost 76,181 36,378 181,753 132,947 95,347 51,822 260,705 -56.06%
-
Net Worth 257,291 252,443 248,373 250,233 245,039 241,698 240,317 4.66%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 2,085 - - - 2,780 -
Div Payout % - - 22.46% - - - 17.70% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 257,291 252,443 248,373 250,233 245,039 241,698 240,317 4.66%
NOSH 92,684 92,820 92,676 92,716 92,646 92,960 92,686 -0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.50% 8.51% 4.71% 7.86% 4.29% 2.40% 5.61% -
ROE 3.42% 1.43% 3.74% 4.83% 2.33% 0.69% 6.54% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 90.82 42.84 205.81 155.62 107.53 57.12 297.98 -54.80%
EPS 9.50 3.90 10.01 13.03 6.16 1.79 16.95 -32.09%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 3.00 -
NAPS 2.776 2.7197 2.68 2.6989 2.6449 2.60 2.5928 4.66%
Adjusted Per Share Value based on latest NOSH - 92,659
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 90.80 42.89 205.76 155.65 107.47 57.28 297.94 -54.81%
EPS 9.50 3.91 10.01 13.03 6.16 1.80 16.95 -32.09%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 3.00 -
NAPS 2.7755 2.7232 2.6793 2.6994 2.6434 2.6073 2.5924 4.66%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.06 1.07 1.12 1.05 1.01 1.15 1.37 -
P/RPS 1.17 2.50 0.54 0.67 0.94 2.01 0.46 86.64%
P/EPS 11.16 27.44 11.18 8.06 16.40 64.25 8.08 24.09%
EY 8.96 3.64 8.94 12.41 6.10 1.56 12.37 -19.39%
DY 0.00 0.00 2.01 0.00 0.00 0.00 2.19 -
P/NAPS 0.38 0.39 0.42 0.39 0.38 0.44 0.53 -19.94%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 23/05/11 25/02/11 22/11/10 19/08/10 24/05/10 24/02/10 -
Price 1.00 1.09 1.03 1.15 1.40 1.03 1.10 -
P/RPS 1.10 2.54 0.50 0.74 1.30 1.80 0.37 107.17%
P/EPS 10.53 27.95 10.28 8.83 22.73 57.54 6.49 38.19%
EY 9.50 3.58 9.72 11.33 4.40 1.74 15.41 -27.62%
DY 0.00 0.00 2.18 0.00 0.00 0.00 2.73 -
P/NAPS 0.36 0.40 0.38 0.43 0.53 0.40 0.42 -9.79%

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