[DKLS] QoQ TTM 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- 14.71%
YoY- 67.66%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 207,713 202,613 217,606 222,749 213,633 216,152 200,971 2.23%
PBT 19,588 21,942 24,990 23,506 20,766 19,338 15,973 14.61%
Tax -6,673 -7,619 -8,570 -7,253 -6,597 -6,033 -5,003 21.23%
NP 12,915 14,323 16,420 16,253 14,169 13,305 10,970 11.52%
-
NP to SH 12,915 14,323 16,420 16,253 14,169 13,305 10,970 11.52%
-
Tax Rate 34.07% 34.72% 34.29% 30.86% 31.77% 31.20% 31.32% -
Total Cost 194,798 188,290 201,186 206,496 199,464 202,847 190,001 1.68%
-
Net Worth 162,667 151,005 149,604 146,134 138,548 134,841 51,365 116.10%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - 2,108 2,108 2,108 -
Div Payout % - - - - 14.88% 15.85% 19.22% -
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 51,365 116.10%
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 6.22% 7.07% 7.55% 7.30% 6.63% 6.16% 5.46% -
ROE 7.94% 9.49% 10.98% 11.12% 10.23% 9.87% 21.36% -
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 234.95 242.86 264.73 271.32 265.21 270.91 391.26 -28.88%
EPS 14.61 17.17 19.98 19.80 17.59 16.68 21.36 -22.42%
DPS 0.00 0.00 0.00 0.00 2.62 2.64 4.10 -
NAPS 1.84 1.81 1.82 1.78 1.72 1.69 1.00 50.32%
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 224.07 218.57 234.74 240.29 230.46 233.17 216.80 2.22%
EPS 13.93 15.45 17.71 17.53 15.28 14.35 11.83 11.54%
DPS 0.00 0.00 0.00 0.00 2.27 2.27 2.27 -
NAPS 1.7548 1.629 1.6139 1.5764 1.4946 1.4546 0.5541 116.11%
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 0.62 0.58 0.59 0.63 0.73 0.67 0.38 38.71%
P/EPS 9.99 8.15 7.86 8.59 11.03 10.85 6.98 27.08%
EY 10.01 12.26 12.72 11.65 9.07 9.21 14.33 -21.32%
DY 0.00 0.00 0.00 0.00 1.35 1.46 2.75 -
P/NAPS 0.79 0.77 0.86 0.96 1.13 1.07 1.49 -34.56%
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 0.75 0.57 0.57 0.62 0.71 0.82 0.38 57.54%
P/EPS 12.05 8.04 7.51 8.49 10.74 13.37 7.02 43.50%
EY 8.30 12.44 13.32 11.78 9.31 7.48 14.24 -30.29%
DY 0.00 0.00 0.00 0.00 1.38 1.18 2.74 -
P/NAPS 0.96 0.76 0.82 0.94 1.10 1.32 1.50 -25.79%

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