[DKLS] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 19.23%
YoY- -41.82%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 153,954 121,536 164,976 209,000 228,788 203,462 115,760 4.86%
PBT 4,144 4,250 8,230 13,912 24,718 15,130 13,470 -17.82%
Tax -1,036 -1,076 -3,008 -4,164 -7,962 -4,772 -3,738 -19.24%
NP 3,108 3,174 5,222 9,748 16,756 10,358 9,732 -17.31%
-
NP to SH 3,008 3,176 5,222 9,748 16,756 10,358 9,732 -17.76%
-
Tax Rate 25.00% 25.32% 36.55% 29.93% 32.21% 31.54% 27.75% -
Total Cost 150,846 118,362 159,754 199,252 212,032 193,104 106,028 6.04%
-
Net Worth 181,965 177,373 174,992 158,448 138,426 90,831 80,807 14.48%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 181,965 177,373 174,992 158,448 138,426 90,831 80,807 14.48%
NOSH 92,839 92,865 92,588 86,113 80,480 39,838 39,885 15.11%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.02% 2.61% 3.17% 4.66% 7.32% 5.09% 8.41% -
ROE 1.65% 1.79% 2.98% 6.15% 12.10% 11.40% 12.04% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 165.83 130.87 178.18 242.70 284.28 510.72 290.23 -8.90%
EPS 3.24 3.42 5.64 11.32 20.82 26.00 24.40 -28.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.91 1.89 1.84 1.72 2.28 2.026 -0.55%
Adjusted Per Share Value based on latest NOSH - 88,406
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 166.08 131.11 177.97 225.46 246.81 219.49 124.88 4.86%
EPS 3.24 3.43 5.63 10.52 18.08 11.17 10.50 -17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.963 1.9134 1.8877 1.7093 1.4933 0.9798 0.8717 14.48%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.62 0.74 1.15 1.46 1.94 1.12 2.28 -
P/RPS 0.37 0.57 0.65 0.60 0.68 0.22 0.79 -11.87%
P/EPS 19.14 21.64 20.39 12.90 9.32 4.31 9.34 12.69%
EY 5.23 4.62 4.90 7.75 10.73 23.21 10.70 -11.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.61 0.79 1.13 0.49 1.13 -18.95%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 16/08/06 22/08/05 23/08/04 25/08/03 28/08/02 27/08/01 21/08/00 -
Price 0.65 0.71 1.07 1.76 1.89 1.30 2.10 -
P/RPS 0.39 0.54 0.60 0.73 0.66 0.25 0.72 -9.70%
P/EPS 20.06 20.76 18.97 15.55 9.08 5.00 8.61 15.13%
EY 4.98 4.82 5.27 6.43 11.02 20.00 11.62 -13.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.57 0.96 1.10 0.57 1.04 -17.40%

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