[DKLS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -90.65%
YoY- 15.14%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 276,189 218,452 124,862 48,686 238,509 180,257 106,268 88.70%
PBT 23,356 22,959 12,182 4,692 43,712 42,129 15,281 32.58%
Tax -7,872 -6,308 -3,367 -1,165 -6,039 -5,161 -3,693 65.40%
NP 15,484 16,651 8,815 3,527 37,673 36,968 11,588 21.25%
-
NP to SH 15,712 16,719 8,850 3,529 37,747 37,001 11,614 22.25%
-
Tax Rate 33.70% 27.48% 27.64% 24.83% 13.82% 12.25% 24.17% -
Total Cost 260,705 201,801 116,047 45,159 200,836 143,289 94,680 96.09%
-
Net Worth 240,317 240,961 235,382 230,635 226,185 225,287 202,063 12.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,780 - - - 2,780 - - -
Div Payout % 17.70% - - - 7.37% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 240,317 240,961 235,382 230,635 226,185 225,287 202,063 12.21%
NOSH 92,686 92,677 92,670 92,624 92,698 92,711 92,689 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.61% 7.62% 7.06% 7.24% 15.80% 20.51% 10.90% -
ROE 6.54% 6.94% 3.76% 1.53% 16.69% 16.42% 5.75% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 297.98 235.71 134.74 52.56 257.29 194.43 114.65 88.70%
EPS 16.95 18.04 9.55 3.81 40.72 39.91 12.53 22.24%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.5928 2.60 2.54 2.49 2.44 2.43 2.18 12.22%
Adjusted Per Share Value based on latest NOSH - 92,624
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 297.94 235.66 134.70 52.52 257.29 194.45 114.64 88.70%
EPS 16.95 18.04 9.55 3.81 40.72 39.91 12.53 22.24%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.5924 2.5994 2.5392 2.488 2.44 2.4303 2.1798 12.21%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.37 1.14 0.95 0.95 0.91 0.90 0.90 -
P/RPS 0.46 0.48 0.71 1.81 0.35 0.46 0.79 -30.20%
P/EPS 8.08 6.32 9.95 24.93 2.23 2.26 7.18 8.16%
EY 12.37 15.82 10.05 4.01 44.75 44.34 13.92 -7.54%
DY 2.19 0.00 0.00 0.00 3.30 0.00 0.00 -
P/NAPS 0.53 0.44 0.37 0.38 0.37 0.37 0.41 18.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 28/10/09 24/08/09 25/05/09 25/02/09 25/11/08 21/08/08 -
Price 1.10 1.19 1.05 0.93 0.93 0.93 0.90 -
P/RPS 0.37 0.50 0.78 1.77 0.36 0.48 0.79 -39.60%
P/EPS 6.49 6.60 10.99 24.41 2.28 2.33 7.18 -6.49%
EY 15.41 15.16 9.10 4.10 43.78 42.91 13.92 6.99%
DY 2.73 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 0.42 0.46 0.41 0.37 0.38 0.38 0.41 1.61%

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