[DKLS] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.29%
YoY- 76.87%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 213,813 194,024 188,319 177,568 183,865 179,597 175,295 14.09%
PBT 24,320 21,423 24,710 23,978 24,686 19,403 20,311 12.69%
Tax -8,083 -6,903 -7,914 -6,380 -7,142 -7,198 -7,602 4.15%
NP 16,237 14,520 16,796 17,598 17,544 12,205 12,709 17.65%
-
NP to SH 20,304 18,229 19,520 19,880 19,247 12,847 12,382 38.84%
-
Tax Rate 33.24% 32.22% 32.03% 26.61% 28.93% 37.10% 37.43% -
Total Cost 197,576 179,504 171,523 159,970 166,321 167,392 162,586 13.80%
-
Net Worth 282,835 277,171 274,390 269,755 266,035 262,320 257,487 6.42%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,780 2,781 2,781 2,781 2,781 2,096 2,096 20.61%
Div Payout % 13.70% 15.26% 14.25% 13.99% 14.45% 16.32% 16.93% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 282,835 277,171 274,390 269,755 266,035 262,320 257,487 6.42%
NOSH 92,699 92,699 92,699 92,699 92,699 92,682 92,754 -0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.59% 7.48% 8.92% 9.91% 9.54% 6.80% 7.25% -
ROE 7.18% 6.58% 7.11% 7.37% 7.23% 4.90% 4.81% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 230.65 209.30 203.15 191.55 198.31 193.78 188.99 14.13%
EPS 21.90 19.66 21.06 21.45 20.76 13.86 13.35 38.88%
DPS 3.00 3.00 3.00 3.00 3.00 2.25 2.25 21.03%
NAPS 3.0511 2.99 2.96 2.91 2.8693 2.8303 2.776 6.47%
Adjusted Per Share Value based on latest NOSH - 92,699
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 230.65 209.30 203.15 191.55 198.34 193.74 189.10 14.08%
EPS 21.90 19.66 21.06 21.45 20.76 13.86 13.36 38.81%
DPS 3.00 3.00 3.00 3.00 3.00 2.26 2.26 20.68%
NAPS 3.0511 2.99 2.96 2.91 2.8699 2.8298 2.7777 6.42%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.10 1.10 1.13 1.06 1.04 1.00 1.06 -
P/RPS 0.48 0.53 0.56 0.55 0.52 0.52 0.56 -9.72%
P/EPS 5.02 5.59 5.37 4.94 5.01 7.21 7.94 -26.23%
EY 19.91 17.88 18.63 20.23 19.96 13.86 12.59 35.54%
DY 2.73 2.73 2.65 2.83 2.88 2.25 2.12 18.27%
P/NAPS 0.36 0.37 0.38 0.36 0.36 0.35 0.38 -3.52%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 12/11/12 15/08/12 21/05/12 27/02/12 10/11/11 19/08/11 -
Price 1.13 1.10 1.11 1.07 1.06 1.01 1.00 -
P/RPS 0.49 0.53 0.55 0.56 0.53 0.52 0.53 -5.07%
P/EPS 5.16 5.59 5.27 4.99 5.11 7.29 7.49 -21.90%
EY 19.38 17.88 18.97 20.04 19.58 13.72 13.35 28.06%
DY 2.65 2.73 2.70 2.80 2.83 2.23 2.25 11.47%
P/NAPS 0.37 0.37 0.38 0.37 0.37 0.36 0.36 1.83%

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