[DKLS] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -12.81%
YoY- 864.98%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 44,667 46,524 53,097 57,737 93,590 76,176 48,686 -5.57%
PBT 9,974 3,855 2,408 397 10,778 7,489 4,692 65.25%
Tax -2,906 -857 -1,133 -1,564 -2,941 -2,202 -1,165 83.82%
NP 7,068 2,998 1,275 -1,167 7,837 5,287 3,527 58.88%
-
NP to SH 6,375 4,043 1,664 6,861 7,869 5,322 3,529 48.27%
-
Tax Rate 29.14% 22.23% 47.05% 393.95% 27.29% 29.40% 24.83% -
Total Cost 37,599 43,526 51,822 58,904 85,753 70,889 45,159 -11.48%
-
Net Worth 250,079 245,259 241,698 239,777 240,982 235,503 230,635 5.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 2,766 - - - -
Div Payout % - - - 40.32% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 250,079 245,259 241,698 239,777 240,982 235,503 230,635 5.53%
NOSH 92,659 92,729 92,960 92,222 92,685 92,717 92,624 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.82% 6.44% 2.40% -2.02% 8.37% 6.94% 7.24% -
ROE 2.55% 1.65% 0.69% 2.86% 3.27% 2.26% 1.53% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.21 50.17 57.12 62.61 100.98 82.16 52.56 -5.59%
EPS 6.88 4.36 1.79 7.40 8.49 5.74 3.81 48.23%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.6989 2.6449 2.60 2.60 2.60 2.54 2.49 5.51%
Adjusted Per Share Value based on latest NOSH - 92,222
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.18 50.19 57.28 62.28 100.96 82.18 52.52 -5.58%
EPS 6.88 4.36 1.80 7.40 8.49 5.74 3.81 48.23%
DPS 0.00 0.00 0.00 2.98 0.00 0.00 0.00 -
NAPS 2.6977 2.6457 2.6073 2.5866 2.5996 2.5405 2.488 5.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.05 1.01 1.15 1.37 1.14 0.95 0.95 -
P/RPS 2.18 2.01 2.01 2.19 1.13 1.16 1.81 13.18%
P/EPS 15.26 23.17 64.25 18.41 13.43 16.55 24.93 -27.88%
EY 6.55 4.32 1.56 5.43 7.45 6.04 4.01 38.65%
DY 0.00 0.00 0.00 2.19 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.44 0.53 0.44 0.37 0.38 1.74%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 19/08/10 24/05/10 24/02/10 28/10/09 24/08/09 25/05/09 -
Price 1.15 1.40 1.03 1.10 1.19 1.05 0.93 -
P/RPS 2.39 2.79 1.80 1.76 1.18 1.28 1.77 22.14%
P/EPS 16.72 32.11 57.54 14.79 14.02 18.29 24.41 -22.27%
EY 5.98 3.11 1.74 6.76 7.13 5.47 4.10 28.58%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.40 0.42 0.46 0.41 0.37 10.52%

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