[DKLS] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
13-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -12.77%
YoY- 7.65%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 215,738 211,021 207,713 202,613 217,606 222,749 213,633 0.65%
PBT 12,096 17,179 19,588 21,942 24,990 23,506 20,766 -30.18%
Tax -3,843 -6,118 -6,673 -7,619 -8,570 -7,253 -6,597 -30.18%
NP 8,253 11,061 12,915 14,323 16,420 16,253 14,169 -30.18%
-
NP to SH 8,253 11,061 12,915 14,323 16,420 16,253 14,169 -30.18%
-
Tax Rate 31.77% 35.61% 34.07% 34.72% 34.29% 30.86% 31.77% -
Total Cost 207,485 199,960 194,798 188,290 201,186 206,496 199,464 2.65%
-
Net Worth 170,017 163,587 162,667 151,005 149,604 146,134 138,548 14.57%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,636 - - - - - 2,108 43.68%
Div Payout % 44.07% - - - - - 14.88% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 170,017 163,587 162,667 151,005 149,604 146,134 138,548 14.57%
NOSH 90,918 87,950 88,406 83,428 82,200 82,098 80,551 8.38%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.83% 5.24% 6.22% 7.07% 7.55% 7.30% 6.63% -
ROE 4.85% 6.76% 7.94% 9.49% 10.98% 11.12% 10.23% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 237.29 239.93 234.95 242.86 264.73 271.32 265.21 -7.12%
EPS 9.08 12.58 14.61 17.17 19.98 19.80 17.59 -35.57%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 2.62 32.48%
NAPS 1.87 1.86 1.84 1.81 1.82 1.78 1.72 5.71%
Adjusted Per Share Value based on latest NOSH - 83,428
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 232.73 227.64 224.07 218.57 234.74 240.29 230.46 0.65%
EPS 8.90 11.93 13.93 15.45 17.71 17.53 15.28 -30.18%
DPS 3.92 0.00 0.00 0.00 0.00 0.00 2.27 43.79%
NAPS 1.8341 1.7647 1.7548 1.629 1.6139 1.5764 1.4946 14.57%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.42 1.59 1.46 1.40 1.57 1.70 1.94 -
P/RPS 0.60 0.66 0.62 0.58 0.59 0.63 0.73 -12.22%
P/EPS 15.64 12.64 9.99 8.15 7.86 8.59 11.03 26.13%
EY 6.39 7.91 10.01 12.26 12.72 11.65 9.07 -20.77%
DY 2.82 0.00 0.00 0.00 0.00 0.00 1.35 63.19%
P/NAPS 0.76 0.85 0.79 0.77 0.86 0.96 1.13 -23.18%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 18/11/03 25/08/03 13/05/03 25/02/03 25/11/02 28/08/02 -
Price 1.53 1.53 1.76 1.38 1.50 1.68 1.89 -
P/RPS 0.64 0.64 0.75 0.57 0.57 0.62 0.71 -6.66%
P/EPS 16.86 12.17 12.05 8.04 7.51 8.49 10.74 34.96%
EY 5.93 8.22 8.30 12.44 13.32 11.78 9.31 -25.90%
DY 2.61 0.00 0.00 0.00 0.00 0.00 1.38 52.75%
P/NAPS 0.82 0.82 0.96 0.76 0.82 0.94 1.10 -17.74%

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