[DKLS] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -8.45%
YoY- 51.18%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 188,319 175,295 250,948 257,103 214,605 155,395 142,190 4.78%
PBT 24,710 20,311 17,438 40,612 25,293 5,927 3,943 35.74%
Tax -7,914 -7,602 -6,495 -5,713 -5,987 -2,302 491 -
NP 16,796 12,709 10,943 34,899 19,306 3,625 4,434 24.82%
-
NP to SH 19,520 12,382 20,437 34,949 23,117 3,505 4,459 27.87%
-
Tax Rate 32.03% 37.43% 37.25% 14.07% 23.67% 38.84% -12.45% -
Total Cost 171,523 162,586 240,005 222,204 195,299 151,770 137,756 3.71%
-
Net Worth 274,390 257,487 245,259 235,503 202,134 180,671 182,280 7.04%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,781 2,096 2,766 2,762 4,636 2,801 - -
Div Payout % 14.25% 16.93% 13.54% 7.91% 20.06% 79.94% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 274,390 257,487 245,259 235,503 202,134 180,671 182,280 7.04%
NOSH 92,699 92,754 92,729 92,717 92,722 92,651 93,000 -0.05%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.92% 7.25% 4.36% 13.57% 9.00% 2.33% 3.12% -
ROE 7.11% 4.81% 8.33% 14.84% 11.44% 1.94% 2.45% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 203.15 188.99 270.62 277.30 231.45 167.72 152.89 4.84%
EPS 21.06 13.35 22.04 37.69 24.93 3.78 4.79 27.96%
DPS 3.00 2.25 3.00 3.00 5.00 3.00 0.00 -
NAPS 2.96 2.776 2.6449 2.54 2.18 1.95 1.96 7.10%
Adjusted Per Share Value based on latest NOSH - 92,717
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 203.15 189.10 270.71 277.35 231.51 167.63 153.39 4.78%
EPS 21.06 13.36 22.05 37.70 24.94 3.78 4.81 27.87%
DPS 3.00 2.26 2.98 2.98 5.00 3.02 0.00 -
NAPS 2.96 2.7777 2.6457 2.5405 2.1805 1.949 1.9664 7.04%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.13 1.06 1.01 0.95 0.90 0.80 0.62 -
P/RPS 0.56 0.56 0.37 0.34 0.39 0.48 0.41 5.32%
P/EPS 5.37 7.94 4.58 2.52 3.61 21.15 12.93 -13.61%
EY 18.63 12.59 21.82 39.68 27.70 4.73 7.73 15.77%
DY 2.65 2.12 2.97 3.16 5.56 3.75 0.00 -
P/NAPS 0.38 0.38 0.38 0.37 0.41 0.41 0.32 2.90%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 19/08/11 19/08/10 24/08/09 21/08/08 28/08/07 16/08/06 -
Price 1.11 1.00 1.40 1.05 0.90 0.77 0.65 -
P/RPS 0.55 0.53 0.52 0.38 0.39 0.46 0.43 4.18%
P/EPS 5.27 7.49 6.35 2.79 3.61 20.35 13.56 -14.56%
EY 18.97 13.35 15.74 35.90 27.70 4.91 7.38 17.02%
DY 2.70 2.25 2.14 2.86 5.56 3.90 0.00 -
P/NAPS 0.38 0.36 0.53 0.41 0.41 0.39 0.33 2.37%

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