[DKLS] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -40.21%
YoY- -59.75%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 142,190 135,048 125,982 123,354 118,833 122,912 140,552 0.77%
PBT 3,943 3,903 3,996 4,560 5,519 6,557 7,509 -34.98%
Tax 491 555 472 -2,240 -1,739 -2,579 -2,706 -
NP 4,434 4,458 4,468 2,320 3,780 3,978 4,803 -5.20%
-
NP to SH 4,459 4,496 4,519 2,260 3,780 3,978 4,803 -4.84%
-
Tax Rate -12.45% -14.22% -11.81% 49.12% 31.51% 39.33% 36.04% -
Total Cost 137,756 130,590 121,514 121,034 115,053 118,934 135,749 0.98%
-
Net Worth 182,280 180,846 92,618 175,120 176,719 177,531 165,899 6.49%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 2,633 2,633 2,633 2,633 -
Div Payout % - - - 116.52% 69.66% 66.20% 54.83% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 182,280 180,846 92,618 175,120 176,719 177,531 165,899 6.49%
NOSH 93,000 92,741 92,618 92,656 92,523 93,437 87,777 3.93%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.12% 3.30% 3.55% 1.88% 3.18% 3.24% 3.42% -
ROE 2.45% 2.49% 4.88% 1.29% 2.14% 2.24% 2.90% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 152.89 145.62 136.02 133.13 128.44 131.54 160.12 -3.04%
EPS 4.79 4.85 4.88 2.44 4.09 4.26 5.47 -8.49%
DPS 0.00 0.00 0.00 2.84 2.85 2.82 3.00 -
NAPS 1.96 1.95 1.00 1.89 1.91 1.90 1.89 2.46%
Adjusted Per Share Value based on latest NOSH - 92,656
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 153.39 145.68 135.90 133.07 128.19 132.59 151.62 0.77%
EPS 4.81 4.85 4.87 2.44 4.08 4.29 5.18 -4.83%
DPS 0.00 0.00 0.00 2.84 2.84 2.84 2.84 -
NAPS 1.9664 1.9509 0.9991 1.8891 1.9064 1.9151 1.7897 6.49%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.62 0.64 0.60 0.69 0.74 0.79 1.00 -
P/RPS 0.41 0.44 0.44 0.52 0.58 0.60 0.62 -24.15%
P/EPS 12.93 13.20 12.30 28.29 18.11 18.56 18.28 -20.66%
EY 7.73 7.57 8.13 3.53 5.52 5.39 5.47 26.00%
DY 0.00 0.00 0.00 4.12 3.85 3.57 3.00 -
P/NAPS 0.32 0.33 0.60 0.37 0.39 0.42 0.53 -28.63%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 29/05/06 27/02/06 21/11/05 22/08/05 20/05/05 25/02/05 -
Price 0.65 0.65 0.72 0.68 0.71 0.67 0.90 -
P/RPS 0.43 0.45 0.53 0.51 0.55 0.51 0.56 -16.18%
P/EPS 13.56 13.41 14.76 27.88 17.38 15.74 16.45 -12.11%
EY 7.38 7.46 6.78 3.59 5.75 6.35 6.08 13.82%
DY 0.00 0.00 0.00 4.18 4.01 4.21 3.33 -
P/NAPS 0.33 0.33 0.72 0.36 0.37 0.35 0.48 -22.15%

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