[DKLS] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 0.71%
YoY- -42.11%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 167,554 126,157 149,089 210,769 219,550 190,512 118,208 5.98%
PBT 3,780 4,078 8,012 13,730 24,145 14,101 13,370 -18.97%
Tax -1,316 -1,090 -1,713 -3,913 -7,185 -4,184 -3,984 -16.85%
NP 2,464 2,988 6,298 9,817 16,960 9,917 9,386 -19.97%
-
NP to SH 2,354 2,906 6,298 9,817 16,960 9,917 9,386 -20.57%
-
Tax Rate 34.81% 26.73% 21.38% 28.50% 29.76% 29.67% 29.80% -
Total Cost 165,090 123,169 142,790 200,952 202,590 180,594 108,821 7.18%
-
Net Worth 183,106 175,327 175,065 160,741 144,767 67,846 82,650 14.16%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 183,106 175,327 175,065 160,741 144,767 67,846 82,650 14.16%
NOSH 92,947 92,765 92,627 86,420 81,329 41,880 39,774 15.18%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.47% 2.37% 4.22% 4.66% 7.72% 5.21% 7.94% -
ROE 1.29% 1.66% 3.60% 6.11% 11.72% 14.62% 11.36% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 180.27 136.00 160.96 243.89 269.95 454.89 297.20 -7.99%
EPS 2.53 3.13 6.80 11.36 20.85 23.68 23.60 -31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.89 1.89 1.86 1.78 1.62 2.078 -0.88%
Adjusted Per Share Value based on latest NOSH - 87,950
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 180.75 136.09 160.83 227.37 236.84 205.52 127.52 5.98%
EPS 2.54 3.14 6.79 10.59 18.30 10.70 10.13 -20.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9753 1.8914 1.8885 1.734 1.5617 0.7319 0.8916 14.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.61 0.69 1.09 1.59 1.70 0.96 1.86 -
P/RPS 0.34 0.51 0.68 0.65 0.63 0.21 0.63 -9.76%
P/EPS 24.08 22.02 16.03 14.00 8.15 4.05 7.88 20.45%
EY 4.15 4.54 6.24 7.14 12.27 24.67 12.69 -16.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.58 0.85 0.96 0.59 0.90 -16.26%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 21/11/05 23/11/04 18/11/03 25/11/02 27/11/01 28/11/00 -
Price 0.63 0.68 1.04 1.53 1.68 1.16 2.01 -
P/RPS 0.35 0.50 0.65 0.63 0.62 0.26 0.68 -10.47%
P/EPS 24.87 21.70 15.29 13.47 8.06 4.90 8.52 19.53%
EY 4.02 4.61 6.54 7.42 12.41 20.41 11.74 -16.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.55 0.82 0.94 0.72 0.97 -16.86%

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