[DKLS] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
12-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.42%
YoY- -6.51%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 215,218 204,545 234,497 191,069 177,524 192,384 291,269 -4.91%
PBT 28,336 30,062 24,962 23,010 27,361 21,649 30,612 -1.27%
Tax -5,529 -8,916 -7,934 -7,633 -7,952 -6,528 -8,410 -6.74%
NP 22,806 21,146 17,028 15,377 19,409 15,121 22,201 0.44%
-
NP to SH 22,678 21,978 20,328 19,502 20,860 16,108 22,292 0.28%
-
Tax Rate 19.51% 29.66% 31.78% 33.17% 29.06% 30.15% 27.47% -
Total Cost 192,412 183,398 217,469 175,692 158,114 177,262 269,068 -5.43%
-
Net Worth 353,185 322,594 296,638 277,171 262,322 250,233 240,961 6.57%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 353,185 322,594 296,638 277,171 262,322 250,233 240,961 6.57%
NOSH 92,699 92,699 92,699 92,699 92,683 92,716 92,677 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.60% 10.34% 7.26% 8.05% 10.93% 7.86% 7.62% -
ROE 6.42% 6.81% 6.85% 7.04% 7.95% 6.44% 9.25% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 232.17 220.65 252.96 206.12 191.54 207.50 314.28 -4.91%
EPS 24.47 23.71 21.93 21.04 22.51 17.37 24.05 0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.81 3.48 3.20 2.99 2.8303 2.6989 2.60 6.57%
Adjusted Per Share Value based on latest NOSH - 92,699
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 232.17 220.65 252.96 206.12 191.50 207.53 314.21 -4.91%
EPS 24.47 23.71 21.93 21.04 22.50 17.38 24.05 0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.81 3.48 3.20 2.99 2.8298 2.6994 2.5994 6.57%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.71 1.75 1.28 1.10 1.00 1.05 1.14 -
P/RPS 0.74 0.79 0.51 0.53 0.52 0.51 0.36 12.75%
P/EPS 6.99 7.38 5.84 5.23 4.44 6.04 4.74 6.68%
EY 14.31 13.55 17.13 19.13 22.51 16.55 21.10 -6.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.40 0.37 0.35 0.39 0.44 0.37%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/11/15 17/11/14 18/11/13 12/11/12 10/11/11 22/11/10 28/10/09 -
Price 1.72 1.82 1.56 1.10 1.01 1.15 1.19 -
P/RPS 0.74 0.82 0.62 0.53 0.53 0.55 0.38 11.74%
P/EPS 7.03 7.68 7.11 5.23 4.49 6.62 4.95 6.01%
EY 14.22 13.03 14.06 19.13 22.28 15.11 20.21 -5.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.49 0.37 0.36 0.43 0.46 -0.36%

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