[DKLS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -82.61%
YoY- -16.98%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 226,988 175,873 123,271 57,720 213,813 143,302 88,628 86.87%
PBT 31,706 18,722 11,562 4,671 24,320 17,258 11,479 96.49%
Tax -7,956 -5,951 -4,268 -1,296 -8,083 -5,725 -4,234 52.10%
NP 23,750 12,771 7,294 3,375 16,237 11,533 7,245 120.19%
-
NP to SH 24,240 15,246 9,151 3,531 20,304 14,627 9,078 92.12%
-
Tax Rate 25.09% 31.79% 36.91% 27.75% 33.24% 33.17% 36.88% -
Total Cost 203,238 163,102 115,977 54,345 197,576 131,769 81,383 83.76%
-
Net Worth 308,689 296,638 292,930 286,441 282,835 277,171 274,390 8.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,780 - - - 2,780 - - -
Div Payout % 11.47% - - - 13.70% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 308,689 296,638 292,930 286,441 282,835 277,171 274,390 8.14%
NOSH 92,699 92,699 92,699 92,699 92,699 92,699 92,699 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.46% 7.26% 5.92% 5.85% 7.59% 8.05% 8.17% -
ROE 7.85% 5.14% 3.12% 1.23% 7.18% 5.28% 3.31% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 244.86 189.72 132.98 62.27 230.65 154.59 95.61 86.86%
EPS 26.15 16.45 9.87 3.81 21.90 15.78 9.79 92.16%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.33 3.20 3.16 3.09 3.0511 2.99 2.96 8.14%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 244.86 189.72 132.98 62.27 230.65 154.59 95.61 86.86%
EPS 26.15 16.45 9.87 3.81 21.90 15.78 9.79 92.16%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.33 3.20 3.16 3.09 3.0511 2.99 2.96 8.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.52 1.28 1.24 1.14 1.10 1.10 1.13 -
P/RPS 0.62 0.67 0.93 1.83 0.48 0.71 1.18 -34.80%
P/EPS 5.81 7.78 12.56 29.93 5.02 6.97 11.54 -36.63%
EY 17.20 12.85 7.96 3.34 19.91 14.34 8.67 57.68%
DY 1.97 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 0.46 0.40 0.39 0.37 0.36 0.37 0.38 13.54%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 18/11/13 19/08/13 22/05/13 25/02/13 12/11/12 15/08/12 -
Price 1.60 1.56 1.27 1.29 1.13 1.10 1.11 -
P/RPS 0.65 0.82 0.96 2.07 0.49 0.71 1.16 -31.96%
P/EPS 6.12 9.49 12.87 33.87 5.16 6.97 11.33 -33.59%
EY 16.34 10.54 7.77 2.95 19.38 14.34 8.82 50.67%
DY 1.87 0.00 0.00 0.00 2.65 0.00 0.00 -
P/NAPS 0.48 0.49 0.40 0.42 0.37 0.37 0.38 16.80%

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