[DKLS] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 6.49%
YoY- 47.46%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 202,613 217,606 222,749 213,633 216,152 200,971 185,291 6.14%
PBT 21,942 24,990 23,506 20,766 19,338 15,973 13,943 35.33%
Tax -7,619 -8,570 -7,253 -6,597 -6,033 -5,003 -4,249 47.64%
NP 14,323 16,420 16,253 14,169 13,305 10,970 9,694 29.75%
-
NP to SH 14,323 16,420 16,253 14,169 13,305 10,970 9,694 29.75%
-
Tax Rate 34.72% 34.29% 30.86% 31.77% 31.20% 31.32% 30.47% -
Total Cost 188,290 201,186 206,496 199,464 202,847 190,001 175,597 4.76%
-
Net Worth 151,005 149,604 146,134 138,548 134,841 51,365 67,769 70.68%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 2,108 2,108 2,108 2,108 -
Div Payout % - - - 14.88% 15.85% 19.22% 21.75% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 151,005 149,604 146,134 138,548 134,841 51,365 67,769 70.68%
NOSH 83,428 82,200 82,098 80,551 79,788 51,365 41,833 58.50%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.07% 7.55% 7.30% 6.63% 6.16% 5.46% 5.23% -
ROE 9.49% 10.98% 11.12% 10.23% 9.87% 21.36% 14.30% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 242.86 264.73 271.32 265.21 270.91 391.26 442.93 -33.03%
EPS 17.17 19.98 19.80 17.59 16.68 21.36 23.17 -18.12%
DPS 0.00 0.00 0.00 2.62 2.64 4.10 5.04 -
NAPS 1.81 1.82 1.78 1.72 1.69 1.00 1.62 7.68%
Adjusted Per Share Value based on latest NOSH - 80,551
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 218.57 234.74 240.29 230.46 233.17 216.80 199.88 6.14%
EPS 15.45 17.71 17.53 15.28 14.35 11.83 10.46 29.72%
DPS 0.00 0.00 0.00 2.27 2.27 2.27 2.27 -
NAPS 1.629 1.6139 1.5764 1.4946 1.4546 0.5541 0.7311 70.67%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.40 1.57 1.70 1.94 1.81 1.49 0.96 -
P/RPS 0.58 0.59 0.63 0.73 0.67 0.38 0.22 90.95%
P/EPS 8.15 7.86 8.59 11.03 10.85 6.98 4.14 57.13%
EY 12.26 12.72 11.65 9.07 9.21 14.33 24.14 -36.37%
DY 0.00 0.00 0.00 1.35 1.46 2.75 5.25 -
P/NAPS 0.77 0.86 0.96 1.13 1.07 1.49 0.59 19.44%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 13/05/03 25/02/03 25/11/02 28/08/02 02/05/02 25/02/02 27/11/01 -
Price 1.38 1.50 1.68 1.89 2.23 1.50 1.16 -
P/RPS 0.57 0.57 0.62 0.71 0.82 0.38 0.26 68.84%
P/EPS 8.04 7.51 8.49 10.74 13.37 7.02 5.01 37.11%
EY 12.44 13.32 11.78 9.31 7.48 14.24 19.98 -27.10%
DY 0.00 0.00 0.00 1.38 1.18 2.74 4.34 -
P/NAPS 0.76 0.82 0.94 1.10 1.32 1.50 0.72 3.67%

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