[DKLS] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 99.96%
YoY- -5.91%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 157,030 142,190 135,048 125,982 123,354 118,833 122,912 17.72%
PBT 3,771 3,943 3,903 3,996 4,560 5,519 6,557 -30.82%
Tax 304 491 555 472 -2,240 -1,739 -2,579 -
NP 4,075 4,434 4,458 4,468 2,320 3,780 3,978 1.61%
-
NP to SH 4,128 4,459 4,496 4,519 2,260 3,780 3,978 2.49%
-
Tax Rate -8.06% -12.45% -14.22% -11.81% 49.12% 31.51% 39.33% -
Total Cost 152,955 137,756 130,590 121,514 121,034 115,053 118,934 18.24%
-
Net Worth 184,335 182,280 180,846 92,618 175,120 176,719 177,531 2.53%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - 2,633 2,633 2,633 -
Div Payout % - - - - 116.52% 69.66% 66.20% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 184,335 182,280 180,846 92,618 175,120 176,719 177,531 2.53%
NOSH 93,571 93,000 92,741 92,618 92,656 92,523 93,437 0.09%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.60% 3.12% 3.30% 3.55% 1.88% 3.18% 3.24% -
ROE 2.24% 2.45% 2.49% 4.88% 1.29% 2.14% 2.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 167.82 152.89 145.62 136.02 133.13 128.44 131.54 17.61%
EPS 4.41 4.79 4.85 4.88 2.44 4.09 4.26 2.33%
DPS 0.00 0.00 0.00 0.00 2.84 2.85 2.82 -
NAPS 1.97 1.96 1.95 1.00 1.89 1.91 1.90 2.43%
Adjusted Per Share Value based on latest NOSH - 92,618
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 169.40 153.39 145.68 135.90 133.07 128.19 132.59 17.72%
EPS 4.45 4.81 4.85 4.87 2.44 4.08 4.29 2.46%
DPS 0.00 0.00 0.00 0.00 2.84 2.84 2.84 -
NAPS 1.9885 1.9664 1.9509 0.9991 1.8891 1.9064 1.9151 2.53%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.61 0.62 0.64 0.60 0.69 0.74 0.79 -
P/RPS 0.36 0.41 0.44 0.44 0.52 0.58 0.60 -28.84%
P/EPS 13.83 12.93 13.20 12.30 28.29 18.11 18.56 -17.79%
EY 7.23 7.73 7.57 8.13 3.53 5.52 5.39 21.60%
DY 0.00 0.00 0.00 0.00 4.12 3.85 3.57 -
P/NAPS 0.31 0.32 0.33 0.60 0.37 0.39 0.42 -18.31%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 16/08/06 29/05/06 27/02/06 21/11/05 22/08/05 20/05/05 -
Price 0.63 0.65 0.65 0.72 0.68 0.71 0.67 -
P/RPS 0.38 0.43 0.45 0.53 0.51 0.55 0.51 -17.79%
P/EPS 14.28 13.56 13.41 14.76 27.88 17.38 15.74 -6.27%
EY 7.00 7.38 7.46 6.78 3.59 5.75 6.35 6.70%
DY 0.00 0.00 0.00 0.00 4.18 4.01 4.21 -
P/NAPS 0.32 0.33 0.33 0.72 0.36 0.37 0.35 -5.79%

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