[DKLS] QoQ 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- 396.34%
YoY- 15.14%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 57,737 93,590 76,176 48,686 58,252 73,989 69,149 -11.30%
PBT 397 10,778 7,489 4,692 1,583 26,848 11,185 -89.13%
Tax -1,564 -2,941 -2,202 -1,165 -878 -1,468 -2,642 -29.43%
NP -1,167 7,837 5,287 3,527 705 25,380 8,543 -
-
NP to SH 6,861 7,869 5,322 3,529 711 25,387 8,549 -13.60%
-
Tax Rate 393.95% 27.29% 29.40% 24.83% 55.46% 5.47% 23.62% -
Total Cost 58,904 85,753 70,889 45,159 57,547 48,609 60,606 -1.87%
-
Net Worth 239,777 240,982 235,503 230,635 224,720 225,229 202,134 12.02%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,766 - - - 2,762 - - -
Div Payout % 40.32% - - - 388.60% - - -
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 239,777 240,982 235,503 230,635 224,720 225,229 202,134 12.02%
NOSH 92,222 92,685 92,717 92,624 92,098 92,687 92,722 -0.35%
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 -2.02% 8.37% 6.94% 7.24% 1.21% 34.30% 12.35% -
ROE 2.86% 3.27% 2.26% 1.53% 0.32% 11.27% 4.23% -
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 62.61 100.98 82.16 52.56 63.25 79.83 74.58 -10.98%
EPS 7.40 8.49 5.74 3.81 0.81 27.39 9.22 -13.60%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.60 2.60 2.54 2.49 2.44 2.43 2.18 12.42%
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 62.28 100.96 82.18 52.52 62.84 79.82 74.59 -11.30%
EPS 7.40 8.49 5.74 3.81 0.77 27.39 9.22 -13.60%
DPS 2.98 0.00 0.00 0.00 2.98 0.00 0.00 -
NAPS 2.5866 2.5996 2.5405 2.488 2.4242 2.4297 2.1805 12.02%
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 2.19 1.13 1.16 1.81 1.44 1.13 1.21 48.35%
P/EPS 18.41 13.43 16.55 24.93 117.88 3.29 9.76 52.48%
EY 5.43 7.45 6.04 4.01 0.85 30.43 10.24 -34.41%
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 1.76 1.18 1.28 1.77 1.47 1.17 1.21 28.28%
P/EPS 14.79 14.02 18.29 24.41 120.47 3.40 9.76 31.83%
EY 6.76 7.13 5.47 4.10 0.83 29.45 10.24 -24.12%
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