[DKLS] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6.72%
YoY- 3.1%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 215,544 187,454 246,542 177,256 168,348 199,242 249,724 -2.42%
PBT 19,692 17,478 23,124 22,958 22,910 12,526 24,364 -3.48%
Tax -5,124 -6,208 -8,536 -8,468 -6,924 -3,978 -6,734 -4.44%
NP 14,568 11,270 14,588 14,490 15,986 8,548 17,630 -3.12%
-
NP to SH 15,756 13,500 18,302 18,156 17,610 11,414 17,700 -1.91%
-
Tax Rate 26.02% 35.52% 36.91% 36.88% 30.22% 31.76% 27.64% -
Total Cost 200,976 176,184 231,954 162,766 152,362 190,694 232,094 -2.36%
-
Net Worth 340,207 314,251 292,930 274,390 257,291 245,039 235,382 6.32%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 340,207 314,251 292,930 274,390 257,291 245,039 235,382 6.32%
NOSH 92,699 92,699 92,699 92,699 92,684 92,646 92,670 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.76% 6.01% 5.92% 8.17% 9.50% 4.29% 7.06% -
ROE 4.63% 4.30% 6.25% 6.62% 6.84% 4.66% 7.52% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 232.52 202.22 265.96 191.22 181.64 215.06 269.48 -2.42%
EPS 17.00 14.56 19.74 19.58 19.00 12.32 19.10 -1.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.39 3.16 2.96 2.776 2.6449 2.54 6.32%
Adjusted Per Share Value based on latest NOSH - 92,699
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 232.52 202.22 265.96 191.22 181.61 214.93 269.39 -2.42%
EPS 17.00 14.56 19.74 19.58 19.00 12.31 19.09 -1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.39 3.16 2.96 2.7755 2.6434 2.5392 6.32%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.77 1.75 1.24 1.13 1.06 1.01 0.95 -
P/RPS 0.76 0.87 0.47 0.59 0.58 0.47 0.35 13.78%
P/EPS 10.41 12.02 6.28 5.77 5.58 8.20 4.97 13.10%
EY 9.60 8.32 15.92 17.33 17.92 12.20 20.11 -11.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.39 0.38 0.38 0.38 0.37 4.43%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 18/08/14 19/08/13 15/08/12 19/08/11 19/08/10 24/08/09 -
Price 1.75 1.70 1.27 1.11 1.00 1.40 1.05 -
P/RPS 0.75 0.84 0.48 0.58 0.55 0.65 0.39 11.50%
P/EPS 10.30 11.67 6.43 5.67 5.26 11.36 5.50 11.01%
EY 9.71 8.57 15.55 17.64 19.00 8.80 18.19 -9.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.40 0.38 0.36 0.53 0.41 2.66%

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