[DKLS] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.28%
YoY- -37.47%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 202,025 250,948 280,600 276,189 276,704 257,103 250,076 -13.24%
PBT 16,634 17,438 21,072 23,356 24,542 40,612 44,308 -47.92%
Tax -6,460 -6,495 -7,840 -7,872 -7,186 -5,713 -6,153 3.29%
NP 10,174 10,943 13,232 15,484 17,356 34,899 38,155 -58.53%
-
NP to SH 18,943 20,437 21,716 23,581 17,431 34,949 38,176 -37.29%
-
Tax Rate 38.84% 37.25% 37.21% 33.70% 29.28% 14.07% 13.89% -
Total Cost 191,851 240,005 267,368 260,705 259,348 222,204 211,921 -6.41%
-
Net Worth 250,079 245,259 241,698 239,777 240,982 235,503 230,635 5.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,766 2,766 2,766 2,766 2,762 2,762 2,762 0.09%
Div Payout % 14.61% 13.54% 12.74% 11.73% 15.85% 7.91% 7.24% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 250,079 245,259 241,698 239,777 240,982 235,503 230,635 5.53%
NOSH 92,659 92,729 92,960 92,222 92,685 92,717 92,624 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.04% 4.36% 4.72% 5.61% 6.27% 13.57% 15.26% -
ROE 7.57% 8.33% 8.98% 9.83% 7.23% 14.84% 16.55% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 218.03 270.62 301.85 299.48 298.54 277.30 269.99 -13.27%
EPS 20.44 22.04 23.36 25.57 18.81 37.69 41.22 -37.32%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 2.6989 2.6449 2.60 2.60 2.60 2.54 2.49 5.51%
Adjusted Per Share Value based on latest NOSH - 92,222
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 217.94 270.71 302.70 297.94 298.50 277.35 269.77 -13.24%
EPS 20.43 22.05 23.43 25.44 18.80 37.70 41.18 -37.30%
DPS 2.98 2.98 2.98 2.98 2.98 2.98 2.98 0.00%
NAPS 2.6977 2.6457 2.6073 2.5866 2.5996 2.5405 2.488 5.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.05 1.01 1.15 1.37 1.14 0.95 0.95 -
P/RPS 0.48 0.37 0.38 0.46 0.38 0.34 0.35 23.41%
P/EPS 5.14 4.58 4.92 5.36 6.06 2.52 2.30 70.84%
EY 19.47 21.82 20.31 18.66 16.50 39.68 43.39 -41.35%
DY 2.86 2.97 2.61 2.19 2.63 3.16 3.16 -6.42%
P/NAPS 0.39 0.38 0.44 0.53 0.44 0.37 0.38 1.74%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 19/08/10 24/05/10 24/02/10 28/10/09 24/08/09 25/05/09 -
Price 1.15 1.40 1.03 1.10 1.19 1.05 0.93 -
P/RPS 0.53 0.52 0.34 0.37 0.40 0.38 0.34 34.40%
P/EPS 5.63 6.35 4.41 4.30 6.33 2.79 2.26 83.66%
EY 17.78 15.74 22.68 23.25 15.80 35.90 44.32 -45.57%
DY 2.61 2.14 2.91 2.73 2.52 2.86 3.23 -13.23%
P/NAPS 0.43 0.53 0.40 0.42 0.46 0.41 0.37 10.52%

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