[DKLS] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -7.42%
YoY- 82.65%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 155,395 146,278 149,849 157,030 142,190 135,048 125,982 15.05%
PBT 5,927 4,687 4,359 3,771 3,943 3,903 3,996 30.15%
Tax -2,302 -1,811 -2,056 304 491 555 472 -
NP 3,625 2,876 2,303 4,075 4,434 4,458 4,468 -13.04%
-
NP to SH 3,505 2,781 2,219 4,128 4,459 4,496 4,519 -15.62%
-
Tax Rate 38.84% 38.64% 47.17% -8.06% -12.45% -14.22% -11.81% -
Total Cost 151,770 143,402 147,546 152,955 137,756 130,590 121,514 16.02%
-
Net Worth 180,671 181,180 93,396 184,335 182,280 180,846 92,618 56.31%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,801 2,801 2,801 - - - - -
Div Payout % 79.94% 100.75% 126.27% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 180,671 181,180 93,396 184,335 182,280 180,846 92,618 56.31%
NOSH 92,651 92,439 93,396 93,571 93,000 92,741 92,618 0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.33% 1.97% 1.54% 2.60% 3.12% 3.30% 3.55% -
ROE 1.94% 1.53% 2.38% 2.24% 2.45% 2.49% 4.88% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 167.72 158.24 160.44 167.82 152.89 145.62 136.02 15.03%
EPS 3.78 3.01 2.38 4.41 4.79 4.85 4.88 -15.69%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.96 1.00 1.97 1.96 1.95 1.00 56.27%
Adjusted Per Share Value based on latest NOSH - 93,571
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 167.63 157.80 161.65 169.40 153.39 145.68 135.90 15.05%
EPS 3.78 3.00 2.39 4.45 4.81 4.85 4.87 -15.58%
DPS 3.02 3.02 3.02 0.00 0.00 0.00 0.00 -
NAPS 1.949 1.9545 1.0075 1.9885 1.9664 1.9509 0.9991 56.31%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.80 0.67 0.61 0.61 0.62 0.64 0.60 -
P/RPS 0.48 0.42 0.38 0.36 0.41 0.44 0.44 5.98%
P/EPS 21.15 22.27 25.67 13.83 12.93 13.20 12.30 43.67%
EY 4.73 4.49 3.89 7.23 7.73 7.57 8.13 -30.37%
DY 3.75 4.48 4.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.61 0.31 0.32 0.33 0.60 -22.47%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 22/05/07 28/02/07 24/11/06 16/08/06 29/05/06 27/02/06 -
Price 0.77 0.75 0.67 0.63 0.65 0.65 0.72 -
P/RPS 0.46 0.47 0.42 0.38 0.43 0.45 0.53 -9.03%
P/EPS 20.35 24.93 28.20 14.28 13.56 13.41 14.76 23.94%
EY 4.91 4.01 3.55 7.00 7.38 7.46 6.78 -19.40%
DY 3.90 4.00 4.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.67 0.32 0.33 0.33 0.72 -33.62%

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