[DKLS] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -57.64%
YoY- -52.85%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 230,880 133,864 159,052 212,388 194,744 148,476 130,104 10.02%
PBT 18,684 17,236 20,068 9,632 18,768 16,384 5,316 23.28%
Tax -5,184 -3,480 -6,528 -4,532 -4,660 -4,204 -672 40.52%
NP 13,500 13,756 13,540 5,100 14,108 12,180 4,644 19.44%
-
NP to SH 14,124 17,012 14,480 6,656 14,116 12,260 4,548 20.76%
-
Tax Rate 27.75% 20.19% 32.53% 47.05% 24.83% 25.66% 12.64% -
Total Cost 217,380 120,108 145,512 207,288 180,636 136,296 125,460 9.58%
-
Net Worth 286,441 269,755 252,443 241,698 230,635 192,604 181,180 7.92%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 286,441 269,755 252,443 241,698 230,635 192,604 181,180 7.92%
NOSH 92,699 92,699 92,820 92,960 92,624 92,598 92,439 0.04%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.85% 10.28% 8.51% 2.40% 7.24% 8.20% 3.57% -
ROE 4.93% 6.31% 5.74% 2.75% 6.12% 6.37% 2.51% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 249.06 144.41 171.35 228.47 210.25 160.34 140.75 9.96%
EPS 15.24 18.36 15.60 7.16 15.24 13.24 4.92 20.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 2.91 2.7197 2.60 2.49 2.08 1.96 7.87%
Adjusted Per Share Value based on latest NOSH - 92,960
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 249.06 144.41 171.58 229.11 210.08 160.17 140.35 10.02%
EPS 15.24 18.36 15.62 7.18 15.23 13.23 4.91 20.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 2.91 2.7232 2.6073 2.488 2.0777 1.9545 7.92%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.14 1.06 1.07 1.15 0.95 0.88 0.67 -
P/RPS 0.46 0.73 0.62 0.50 0.45 0.55 0.48 -0.70%
P/EPS 7.48 5.78 6.86 16.06 6.23 6.65 13.62 -9.49%
EY 13.37 17.31 14.58 6.23 16.04 15.05 7.34 10.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.39 0.44 0.38 0.42 0.34 1.41%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 21/05/12 23/05/11 24/05/10 25/05/09 23/05/08 22/05/07 -
Price 1.29 1.07 1.09 1.03 0.93 0.93 0.75 -
P/RPS 0.52 0.74 0.64 0.45 0.44 0.58 0.53 -0.31%
P/EPS 8.47 5.83 6.99 14.39 6.10 7.02 15.24 -9.31%
EY 11.81 17.15 14.31 6.95 16.39 14.24 6.56 10.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.40 0.40 0.37 0.45 0.38 1.68%

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