[DKLS] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -21.5%
YoY- -53.61%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 122,912 140,552 169,477 193,725 211,505 215,738 211,021 -30.23%
PBT 6,557 7,509 7,807 9,255 11,247 12,096 17,179 -47.35%
Tax -2,579 -2,706 -2,192 -3,264 -3,615 -3,843 -6,118 -43.74%
NP 3,978 4,803 5,615 5,991 7,632 8,253 11,061 -49.39%
-
NP to SH 3,978 4,803 5,615 5,991 7,632 8,253 11,061 -49.39%
-
Tax Rate 39.33% 36.04% 28.08% 35.27% 32.14% 31.77% 35.61% -
Total Cost 118,934 135,749 163,862 187,734 203,873 207,485 199,960 -29.25%
-
Net Worth 177,531 165,899 175,156 175,415 174,852 170,017 163,587 5.59%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,633 2,633 3,636 3,636 3,636 3,636 - -
Div Payout % 66.20% 54.83% 64.77% 60.70% 47.65% 44.07% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 177,531 165,899 175,156 175,415 174,852 170,017 163,587 5.59%
NOSH 93,437 87,777 92,675 92,812 93,006 90,918 87,950 4.11%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.24% 3.42% 3.31% 3.09% 3.61% 3.83% 5.24% -
ROE 2.24% 2.90% 3.21% 3.42% 4.36% 4.85% 6.76% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 131.54 160.12 182.87 208.73 227.41 237.29 239.93 -32.98%
EPS 4.26 5.47 6.06 6.45 8.21 9.08 12.58 -51.38%
DPS 2.82 3.00 4.00 3.92 3.91 4.00 0.00 -
NAPS 1.90 1.89 1.89 1.89 1.88 1.87 1.86 1.42%
Adjusted Per Share Value based on latest NOSH - 92,812
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 132.59 151.62 182.82 208.98 228.16 232.73 227.64 -30.23%
EPS 4.29 5.18 6.06 6.46 8.23 8.90 11.93 -49.40%
DPS 2.84 2.84 3.92 3.92 3.92 3.92 0.00 -
NAPS 1.9151 1.7897 1.8895 1.8923 1.8862 1.8341 1.7647 5.59%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.79 1.00 1.09 1.15 1.48 1.42 1.59 -
P/RPS 0.60 0.62 0.60 0.55 0.65 0.60 0.66 -6.15%
P/EPS 18.56 18.28 17.99 17.82 18.04 15.64 12.64 29.15%
EY 5.39 5.47 5.56 5.61 5.54 6.39 7.91 -22.54%
DY 3.57 3.00 3.67 3.41 2.64 2.82 0.00 -
P/NAPS 0.42 0.53 0.58 0.61 0.79 0.76 0.85 -37.47%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 25/02/05 23/11/04 23/08/04 24/05/04 25/02/04 18/11/03 -
Price 0.67 0.90 1.04 1.07 1.25 1.53 1.53 -
P/RPS 0.51 0.56 0.57 0.51 0.55 0.64 0.64 -14.03%
P/EPS 15.74 16.45 17.17 16.58 15.23 16.86 12.17 18.68%
EY 6.35 6.08 5.83 6.03 6.56 5.93 8.22 -15.79%
DY 4.21 3.33 3.85 3.66 3.13 2.61 0.00 -
P/NAPS 0.35 0.48 0.55 0.57 0.66 0.82 0.82 -43.28%

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