[DKLS] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 25.39%
YoY- -23.8%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 177,256 168,348 199,242 249,724 212,536 165,044 153,954 2.37%
PBT 22,958 22,910 12,526 24,364 30,562 7,280 4,144 32.98%
Tax -8,468 -6,924 -3,978 -6,734 -7,386 -1,528 -1,036 41.88%
NP 14,490 15,986 8,548 17,630 23,176 5,752 3,108 29.21%
-
NP to SH 18,156 17,610 11,414 17,700 23,228 5,628 3,008 34.89%
-
Tax Rate 36.88% 30.22% 31.76% 27.64% 24.17% 20.99% 25.00% -
Total Cost 162,766 152,362 190,694 232,094 189,360 159,292 150,846 1.27%
-
Net Worth 274,390 257,291 245,039 235,382 202,063 180,503 181,965 7.07%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 274,390 257,291 245,039 235,382 202,063 180,503 181,965 7.07%
NOSH 92,699 92,684 92,646 92,670 92,689 92,565 92,839 -0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.17% 9.50% 4.29% 7.06% 10.90% 3.49% 2.02% -
ROE 6.62% 6.84% 4.66% 7.52% 11.50% 3.12% 1.65% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 191.22 181.64 215.06 269.48 229.30 178.30 165.83 2.40%
EPS 19.58 19.00 12.32 19.10 25.06 6.08 3.24 34.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.776 2.6449 2.54 2.18 1.95 1.96 7.10%
Adjusted Per Share Value based on latest NOSH - 92,717
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 191.22 181.61 214.93 269.39 229.27 178.04 166.08 2.37%
EPS 19.58 19.00 12.31 19.09 25.06 6.07 3.24 34.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.7755 2.6434 2.5392 2.1798 1.9472 1.963 7.07%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.13 1.06 1.01 0.95 0.90 0.80 0.62 -
P/RPS 0.59 0.58 0.47 0.35 0.39 0.45 0.37 8.07%
P/EPS 5.77 5.58 8.20 4.97 3.59 13.16 19.14 -18.09%
EY 17.33 17.92 12.20 20.11 27.84 7.60 5.23 22.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.38 0.37 0.41 0.41 0.32 2.90%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 19/08/11 19/08/10 24/08/09 21/08/08 28/08/07 16/08/06 -
Price 1.11 1.00 1.40 1.05 0.90 0.77 0.65 -
P/RPS 0.58 0.55 0.65 0.39 0.39 0.43 0.39 6.83%
P/EPS 5.67 5.26 11.36 5.50 3.59 12.66 20.06 -18.97%
EY 17.64 19.00 8.80 18.19 27.84 7.90 4.98 23.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.53 0.41 0.41 0.39 0.33 2.37%

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