[DKLS] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -21.5%
YoY- -53.61%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 155,395 142,190 118,833 193,725 207,713 213,633 174,914 -1.95%
PBT 5,927 3,943 5,519 9,255 19,588 20,766 14,225 -13.57%
Tax -2,302 491 -1,739 -3,264 -6,673 -6,597 -4,616 -10.94%
NP 3,625 4,434 3,780 5,991 12,915 14,169 9,609 -14.98%
-
NP to SH 3,505 4,459 3,780 5,991 12,915 14,169 9,609 -15.46%
-
Tax Rate 38.84% -12.45% 31.51% 35.27% 34.07% 31.77% 32.45% -
Total Cost 151,770 137,756 115,053 187,734 194,798 199,464 165,305 -1.41%
-
Net Worth 180,671 182,280 176,719 175,415 162,667 138,548 90,796 12.14%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 2,801 - 2,633 3,636 - 2,108 - -
Div Payout % 79.94% - 69.66% 60.70% - 14.88% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 180,671 182,280 176,719 175,415 162,667 138,548 90,796 12.14%
NOSH 92,651 93,000 92,523 92,812 88,406 80,551 39,822 15.10%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.33% 3.12% 3.18% 3.09% 6.22% 6.63% 5.49% -
ROE 1.94% 2.45% 2.14% 3.42% 7.94% 10.23% 10.58% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 167.72 152.89 128.44 208.73 234.95 265.21 439.23 -14.81%
EPS 3.78 4.79 4.09 6.45 14.61 17.59 24.13 -26.56%
DPS 3.00 0.00 2.85 3.92 0.00 2.62 0.00 -
NAPS 1.95 1.96 1.91 1.89 1.84 1.72 2.28 -2.57%
Adjusted Per Share Value based on latest NOSH - 92,812
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 167.63 153.39 128.19 208.98 224.07 230.46 188.69 -1.95%
EPS 3.78 4.81 4.08 6.46 13.93 15.28 10.37 -15.47%
DPS 3.02 0.00 2.84 3.92 0.00 2.27 0.00 -
NAPS 1.949 1.9664 1.9064 1.8923 1.7548 1.4946 0.9795 12.14%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.80 0.62 0.74 1.15 1.46 1.94 1.12 -
P/RPS 0.48 0.41 0.58 0.55 0.62 0.73 0.25 11.47%
P/EPS 21.15 12.93 18.11 17.82 9.99 11.03 4.64 28.75%
EY 4.73 7.73 5.52 5.61 10.01 9.07 21.54 -22.31%
DY 3.75 0.00 3.85 3.41 0.00 1.35 0.00 -
P/NAPS 0.41 0.32 0.39 0.61 0.79 1.13 0.49 -2.92%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 16/08/06 22/08/05 23/08/04 25/08/03 28/08/02 27/08/01 -
Price 0.77 0.65 0.71 1.07 1.76 1.89 1.30 -
P/RPS 0.46 0.43 0.55 0.51 0.75 0.71 0.30 7.38%
P/EPS 20.35 13.56 17.38 16.58 12.05 10.74 5.39 24.77%
EY 4.91 7.38 5.75 6.03 8.30 9.31 18.56 -19.87%
DY 3.90 0.00 4.01 3.66 0.00 1.38 0.00 -
P/NAPS 0.39 0.33 0.37 0.57 0.96 1.10 0.57 -6.12%

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