[DKLS] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -23.16%
YoY- -40.92%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 133,143 84,174 39,763 190,742 144,288 99,621 53,097 84.46%
PBT 20,521 11,455 5,017 15,119 16,237 6,263 2,408 316.67%
Tax -5,964 -3,462 -1,632 -6,130 -4,896 -1,989 -1,133 202.29%
NP 14,557 7,993 3,385 8,989 11,341 4,274 1,275 406.28%
-
NP to SH 15,645 8,805 3,620 9,283 12,081 5,707 1,664 344.85%
-
Tax Rate 29.06% 30.22% 32.53% 40.55% 30.15% 31.76% 47.05% -
Total Cost 118,586 76,181 36,378 181,753 132,947 95,347 51,822 73.56%
-
Net Worth 262,322 257,291 252,443 248,373 250,233 245,039 241,698 5.60%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 2,085 - - - -
Div Payout % - - - 22.46% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 262,322 257,291 252,443 248,373 250,233 245,039 241,698 5.60%
NOSH 92,683 92,684 92,820 92,676 92,716 92,646 92,960 -0.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.93% 9.50% 8.51% 4.71% 7.86% 4.29% 2.40% -
ROE 5.96% 3.42% 1.43% 3.74% 4.83% 2.33% 0.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 143.65 90.82 42.84 205.81 155.62 107.53 57.12 84.82%
EPS 16.88 9.50 3.90 10.01 13.03 6.16 1.79 345.74%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 2.8303 2.776 2.7197 2.68 2.6989 2.6449 2.60 5.81%
Adjusted Per Share Value based on latest NOSH - 93,170
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 143.63 90.80 42.89 205.76 155.65 107.47 57.28 84.46%
EPS 16.88 9.50 3.91 10.01 13.03 6.16 1.80 344.09%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 2.8298 2.7755 2.7232 2.6793 2.6994 2.6434 2.6073 5.60%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.00 1.06 1.07 1.12 1.05 1.01 1.15 -
P/RPS 0.70 1.17 2.50 0.54 0.67 0.94 2.01 -50.46%
P/EPS 5.92 11.16 27.44 11.18 8.06 16.40 64.25 -79.57%
EY 16.88 8.96 3.64 8.94 12.41 6.10 1.56 388.50%
DY 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.39 0.42 0.39 0.38 0.44 -14.13%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 19/08/11 23/05/11 25/02/11 22/11/10 19/08/10 24/05/10 -
Price 1.01 1.00 1.09 1.03 1.15 1.40 1.03 -
P/RPS 0.70 1.10 2.54 0.50 0.74 1.30 1.80 -46.69%
P/EPS 5.98 10.53 27.95 10.28 8.83 22.73 57.54 -77.86%
EY 16.71 9.50 3.58 9.72 11.33 4.40 1.74 351.18%
DY 0.00 0.00 0.00 2.18 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.40 0.38 0.43 0.53 0.40 -6.77%

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