[DKLS] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 2.5%
YoY- 92.25%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 55,596 48,904 52,944 50,269 50,496 63,898 58,087 -2.88%
PBT 4,061 2,895 6,881 5,751 6,416 5,943 5,364 -16.97%
Tax -1,232 -851 -3,182 -1,408 -2,179 -1,802 -1,866 -24.23%
NP 2,829 2,044 3,699 4,343 4,237 4,141 3,498 -13.22%
-
NP to SH 2,829 2,044 3,699 4,343 4,237 4,141 3,498 -13.22%
-
Tax Rate 30.34% 29.40% 46.24% 24.48% 33.96% 30.32% 34.79% -
Total Cost 52,767 46,860 49,245 45,926 46,259 59,757 54,589 -2.24%
-
Net Worth 162,667 151,005 149,604 146,134 138,548 134,841 83,212 56.53%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 162,667 151,005 149,604 146,134 138,548 134,841 83,212 56.53%
NOSH 88,406 83,428 82,200 82,098 80,551 79,788 51,365 43.76%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.09% 4.18% 6.99% 8.64% 8.39% 6.48% 6.02% -
ROE 1.74% 1.35% 2.47% 2.97% 3.06% 3.07% 4.20% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 62.89 58.62 64.41 61.23 62.69 80.08 113.09 -32.44%
EPS 3.20 2.45 4.50 5.29 5.26 5.19 6.81 -39.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.81 1.82 1.78 1.72 1.69 1.62 8.88%
Adjusted Per Share Value based on latest NOSH - 82,098
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 59.97 52.76 57.11 54.23 54.47 68.93 62.66 -2.89%
EPS 3.05 2.20 3.99 4.69 4.57 4.47 3.77 -13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7548 1.629 1.6139 1.5764 1.4946 1.4546 0.8977 56.52%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.46 1.40 1.57 1.70 1.94 1.81 1.49 -
P/RPS 2.32 2.39 2.44 2.78 3.09 2.26 1.32 45.78%
P/EPS 45.63 57.14 34.89 32.14 36.88 34.87 21.88 63.45%
EY 2.19 1.75 2.87 3.11 2.71 2.87 4.57 -38.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.77 0.86 0.96 1.13 1.07 0.92 -9.68%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 13/05/03 25/02/03 25/11/02 28/08/02 02/05/02 25/02/02 -
Price 1.76 1.38 1.50 1.68 1.89 2.23 1.50 -
P/RPS 2.80 2.35 2.33 2.74 3.01 2.78 1.33 64.48%
P/EPS 55.00 56.33 33.33 31.76 35.93 42.97 22.03 84.34%
EY 1.82 1.78 3.00 3.15 2.78 2.33 4.54 -45.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.76 0.82 0.94 1.10 1.32 0.93 2.14%

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