[DKLS] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 38.41%
YoY- -33.23%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 44,671 57,661 53,577 55,596 48,904 52,944 50,269 -7.56%
PBT 2,046 1,798 3,342 4,061 2,895 6,881 5,751 -49.76%
Tax -623 -907 -853 -1,232 -851 -3,182 -1,408 -41.90%
NP 1,423 891 2,489 2,829 2,044 3,699 4,343 -52.44%
-
NP to SH 1,423 891 2,489 2,829 2,044 3,699 4,343 -52.44%
-
Tax Rate 30.45% 50.44% 25.52% 30.34% 29.40% 46.24% 24.48% -
Total Cost 43,248 56,770 51,088 52,767 46,860 49,245 45,926 -3.92%
-
Net Worth 174,852 170,017 163,587 162,667 151,005 149,604 146,134 12.69%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 3,636 - - - - - -
Div Payout % - 408.16% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 174,852 170,017 163,587 162,667 151,005 149,604 146,134 12.69%
NOSH 93,006 90,918 87,950 88,406 83,428 82,200 82,098 8.66%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.19% 1.55% 4.65% 5.09% 4.18% 6.99% 8.64% -
ROE 0.81% 0.52% 1.52% 1.74% 1.35% 2.47% 2.97% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 48.03 63.42 60.92 62.89 58.62 64.41 61.23 -14.93%
EPS 1.53 0.98 2.83 3.20 2.45 4.50 5.29 -56.23%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.87 1.86 1.84 1.81 1.82 1.78 3.70%
Adjusted Per Share Value based on latest NOSH - 88,406
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 48.19 62.20 57.80 59.97 52.76 57.11 54.23 -7.56%
EPS 1.54 0.96 2.69 3.05 2.20 3.99 4.69 -52.37%
DPS 0.00 3.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8862 1.8341 1.7647 1.7548 1.629 1.6139 1.5764 12.69%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.48 1.42 1.59 1.46 1.40 1.57 1.70 -
P/RPS 3.08 2.24 2.61 2.32 2.39 2.44 2.78 7.06%
P/EPS 96.73 144.90 56.18 45.63 57.14 34.89 32.14 108.31%
EY 1.03 0.69 1.78 2.19 1.75 2.87 3.11 -52.09%
DY 0.00 2.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.85 0.79 0.77 0.86 0.96 -12.17%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 25/02/04 18/11/03 25/08/03 13/05/03 25/02/03 25/11/02 -
Price 1.25 1.53 1.53 1.76 1.38 1.50 1.68 -
P/RPS 2.60 2.41 2.51 2.80 2.35 2.33 2.74 -3.43%
P/EPS 81.70 156.12 54.06 55.00 56.33 33.33 31.76 87.63%
EY 1.22 0.64 1.85 1.82 1.78 3.00 3.15 -46.83%
DY 0.00 2.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.82 0.82 0.96 0.76 0.82 0.94 -20.98%

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