[DKLS] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 49.82%
YoY- 107.31%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 194,024 188,319 177,568 183,865 179,597 175,295 177,408 6.13%
PBT 21,423 24,710 23,978 24,686 19,403 20,311 17,728 13.41%
Tax -6,903 -7,914 -6,380 -7,142 -7,198 -7,602 -6,629 2.72%
NP 14,520 16,796 17,598 17,544 12,205 12,709 11,099 19.55%
-
NP to SH 18,229 19,520 19,880 19,247 12,847 12,382 11,240 37.91%
-
Tax Rate 32.22% 32.03% 26.61% 28.93% 37.10% 37.43% 37.39% -
Total Cost 179,504 171,523 159,970 166,321 167,392 162,586 166,309 5.20%
-
Net Worth 277,171 274,390 269,755 266,035 262,320 257,487 252,443 6.40%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,781 2,781 2,781 2,781 2,096 2,096 2,096 20.68%
Div Payout % 15.26% 14.25% 13.99% 14.45% 16.32% 16.93% 18.65% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 277,171 274,390 269,755 266,035 262,320 257,487 252,443 6.40%
NOSH 92,699 92,699 92,699 92,699 92,682 92,754 92,820 -0.08%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.48% 8.92% 9.91% 9.54% 6.80% 7.25% 6.26% -
ROE 6.58% 7.11% 7.37% 7.23% 4.90% 4.81% 4.45% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 209.30 203.15 191.55 198.31 193.78 188.99 191.13 6.22%
EPS 19.66 21.06 21.45 20.76 13.86 13.35 12.11 38.00%
DPS 3.00 3.00 3.00 3.00 2.25 2.25 2.25 21.07%
NAPS 2.99 2.96 2.91 2.8693 2.8303 2.776 2.7197 6.50%
Adjusted Per Share Value based on latest NOSH - 92,717
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 209.30 203.15 191.55 198.34 193.74 189.10 191.38 6.13%
EPS 19.66 21.06 21.45 20.76 13.86 13.36 12.13 37.85%
DPS 3.00 3.00 3.00 3.00 2.26 2.26 2.26 20.72%
NAPS 2.99 2.96 2.91 2.8699 2.8298 2.7777 2.7232 6.41%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.10 1.13 1.06 1.04 1.00 1.06 1.07 -
P/RPS 0.53 0.56 0.55 0.52 0.52 0.56 0.56 -3.59%
P/EPS 5.59 5.37 4.94 5.01 7.21 7.94 8.84 -26.26%
EY 17.88 18.63 20.23 19.96 13.86 12.59 11.32 35.51%
DY 2.73 2.65 2.83 2.88 2.25 2.12 2.10 19.05%
P/NAPS 0.37 0.38 0.36 0.36 0.35 0.38 0.39 -3.43%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 12/11/12 15/08/12 21/05/12 27/02/12 10/11/11 19/08/11 23/05/11 -
Price 1.10 1.11 1.07 1.06 1.01 1.00 1.09 -
P/RPS 0.53 0.55 0.56 0.53 0.52 0.53 0.57 -4.72%
P/EPS 5.59 5.27 4.99 5.11 7.29 7.49 9.00 -27.13%
EY 17.88 18.97 20.04 19.58 13.72 13.35 11.11 37.21%
DY 2.73 2.70 2.80 2.83 2.23 2.25 2.06 20.58%
P/NAPS 0.37 0.38 0.37 0.37 0.36 0.36 0.40 -5.05%

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