[DKLS] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -16.08%
YoY- -49.44%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 149,849 125,982 140,553 215,738 217,607 200,971 131,063 2.25%
PBT 4,359 3,995 7,508 12,127 24,990 15,940 13,395 -17.05%
Tax -2,057 473 -2,704 -3,888 -8,695 -5,004 -4,094 -10.83%
NP 2,302 4,468 4,804 8,239 16,295 10,936 9,301 -20.75%
-
NP to SH 2,194 4,338 4,804 8,239 16,295 10,936 9,301 -21.38%
-
Tax Rate 47.19% -11.84% 36.01% 32.06% 34.79% 31.39% 30.56% -
Total Cost 147,547 121,514 135,749 207,499 201,312 190,035 121,762 3.25%
-
Net Worth 178,841 179,864 175,281 163,853 148,080 83,253 85,615 13.05%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,779 - 2,782 3,504 - - - -
Div Payout % 126.71% - 57.92% 42.54% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 178,841 179,864 175,281 163,853 148,080 83,253 85,615 13.05%
NOSH 92,663 92,713 92,741 87,622 81,362 51,390 39,821 15.10%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.54% 3.55% 3.42% 3.82% 7.49% 5.44% 7.10% -
ROE 1.23% 2.41% 2.74% 5.03% 11.00% 13.14% 10.86% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 161.71 135.88 151.55 246.21 267.45 391.06 329.13 -11.16%
EPS 2.37 4.68 5.18 9.41 20.03 21.28 23.38 -31.70%
DPS 3.00 0.00 3.00 4.00 0.00 0.00 0.00 -
NAPS 1.93 1.94 1.89 1.87 1.82 1.62 2.15 -1.78%
Adjusted Per Share Value based on latest NOSH - 90,918
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 161.65 135.90 151.62 232.73 234.74 216.80 141.38 2.25%
EPS 2.37 4.68 5.18 8.89 17.58 11.80 10.03 -21.36%
DPS 3.00 0.00 3.00 3.78 0.00 0.00 0.00 -
NAPS 1.9293 1.9403 1.8909 1.7676 1.5974 0.8981 0.9236 13.05%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.61 0.60 1.00 1.42 1.57 1.49 1.77 -
P/RPS 0.38 0.44 0.66 0.58 0.59 0.38 0.54 -5.68%
P/EPS 25.76 12.82 19.31 15.10 7.84 7.00 7.58 22.60%
EY 3.88 7.80 5.18 6.62 12.76 14.28 13.20 -18.45%
DY 4.92 0.00 3.00 2.82 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.53 0.76 0.86 0.92 0.82 -14.50%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 25/02/05 25/02/04 25/02/03 25/02/02 28/02/01 -
Price 0.67 0.72 0.90 1.53 1.50 1.50 1.41 -
P/RPS 0.41 0.53 0.59 0.62 0.56 0.38 0.43 -0.79%
P/EPS 28.30 15.39 17.37 16.27 7.49 7.05 6.04 29.34%
EY 3.53 6.50 5.76 6.15 13.35 14.19 16.57 -22.70%
DY 4.48 0.00 3.33 2.61 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.48 0.82 0.82 0.93 0.66 -10.02%

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