[DKLS] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 77.86%
YoY- -15.11%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 54,624 48,690 33,850 29,329 53,577 50,269 41,153 4.83%
PBT 10,568 763 935 1,894 3,342 5,751 3,011 23.26%
Tax -914 -469 -282 219 -853 -1,408 -752 3.30%
NP 9,654 294 653 2,113 2,489 4,343 2,259 27.37%
-
NP to SH 6,746 262 593 2,113 2,489 4,343 2,259 19.99%
-
Tax Rate 8.65% 61.47% 30.16% -11.56% 25.52% 24.48% 24.98% -
Total Cost 44,970 48,396 33,197 27,216 51,088 45,926 38,894 2.44%
-
Net Worth 186,256 184,335 175,120 175,156 163,587 146,134 67,769 18.34%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 186,256 184,335 175,120 175,156 163,587 146,134 67,769 18.34%
NOSH 92,664 93,571 92,656 92,675 87,950 82,098 41,833 14.16%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 17.67% 0.60% 1.93% 7.20% 4.65% 8.64% 5.49% -
ROE 3.62% 0.14% 0.34% 1.21% 1.52% 2.97% 3.33% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 58.95 52.04 36.53 31.65 60.92 61.23 98.37 -8.17%
EPS 7.28 0.28 0.64 2.28 2.83 5.29 5.40 5.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.97 1.89 1.89 1.86 1.78 1.62 3.65%
Adjusted Per Share Value based on latest NOSH - 92,675
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 58.93 52.52 36.52 31.64 57.80 54.23 44.39 4.83%
EPS 7.28 0.28 0.64 2.28 2.69 4.69 2.44 19.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0092 1.9885 1.8891 1.8895 1.7647 1.5764 0.7311 18.34%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.76 0.61 0.69 1.09 1.59 1.70 0.96 -
P/RPS 1.29 1.17 1.89 3.44 2.61 2.78 0.98 4.68%
P/EPS 10.44 217.86 107.81 47.81 56.18 32.14 17.78 -8.48%
EY 9.58 0.46 0.93 2.09 1.78 3.11 5.63 9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.37 0.58 0.85 0.96 0.59 -7.06%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 24/11/06 21/11/05 23/11/04 18/11/03 25/11/02 27/11/01 -
Price 0.75 0.63 0.68 1.04 1.53 1.68 1.16 -
P/RPS 1.27 1.21 1.86 3.29 2.51 2.74 1.18 1.23%
P/EPS 10.30 225.00 106.25 45.61 54.06 31.76 21.48 -11.52%
EY 9.71 0.44 0.94 2.19 1.85 3.15 4.66 13.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.36 0.55 0.82 0.94 0.72 -10.49%

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