[DKLS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1.23%
YoY- 135.0%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 276,189 276,704 257,103 250,076 238,509 233,970 214,605 18.26%
PBT 23,356 24,542 40,612 44,308 43,712 41,573 25,293 -5.15%
Tax -7,872 -7,186 -5,713 -6,153 -6,039 -6,541 -5,987 19.95%
NP 15,484 17,356 34,899 38,155 37,673 35,032 19,306 -13.64%
-
NP to SH 23,581 17,431 34,949 38,176 37,712 41,758 23,117 1.33%
-
Tax Rate 33.70% 29.28% 14.07% 13.89% 13.82% 15.73% 23.67% -
Total Cost 260,705 259,348 222,204 211,921 200,836 198,938 195,299 21.17%
-
Net Worth 239,777 240,982 235,503 230,635 224,720 225,229 202,134 12.02%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,766 2,762 2,762 2,762 2,762 4,636 4,636 -29.06%
Div Payout % 11.73% 15.85% 7.91% 7.24% 7.33% 11.10% 20.06% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 239,777 240,982 235,503 230,635 224,720 225,229 202,134 12.02%
NOSH 92,222 92,685 92,717 92,624 92,098 92,687 92,722 -0.35%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.61% 6.27% 13.57% 15.26% 15.80% 14.97% 9.00% -
ROE 9.83% 7.23% 14.84% 16.55% 16.78% 18.54% 11.44% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 299.48 298.54 277.30 269.99 258.97 252.43 231.45 18.68%
EPS 25.57 18.81 37.69 41.22 40.95 45.05 24.93 1.69%
DPS 3.00 3.00 3.00 3.00 3.00 5.00 5.00 -28.79%
NAPS 2.60 2.60 2.54 2.49 2.44 2.43 2.18 12.42%
Adjusted Per Share Value based on latest NOSH - 92,624
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 297.94 298.50 277.35 269.77 257.29 252.40 231.51 18.26%
EPS 25.44 18.80 37.70 41.18 40.68 45.05 24.94 1.32%
DPS 2.98 2.98 2.98 2.98 2.98 5.00 5.00 -29.11%
NAPS 2.5866 2.5996 2.5405 2.488 2.4242 2.4297 2.1805 12.02%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.37 1.14 0.95 0.95 0.91 0.90 0.90 -
P/RPS 0.46 0.38 0.34 0.35 0.35 0.36 0.39 11.60%
P/EPS 5.36 6.06 2.52 2.30 2.22 2.00 3.61 30.05%
EY 18.66 16.50 39.68 43.39 45.00 50.06 27.70 -23.09%
DY 2.19 2.63 3.16 3.16 3.30 5.56 5.56 -46.17%
P/NAPS 0.53 0.44 0.37 0.38 0.37 0.37 0.41 18.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 28/10/09 24/08/09 25/05/09 25/02/09 25/11/08 21/08/08 -
Price 1.10 1.19 1.05 0.93 0.93 0.93 0.90 -
P/RPS 0.37 0.40 0.38 0.34 0.36 0.37 0.39 -3.43%
P/EPS 4.30 6.33 2.79 2.26 2.27 2.06 3.61 12.33%
EY 23.25 15.80 35.90 44.32 44.03 48.44 27.70 -10.99%
DY 2.73 2.52 2.86 3.23 3.23 5.38 5.56 -37.68%
P/NAPS 0.42 0.46 0.41 0.37 0.38 0.38 0.41 1.61%

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