[DKLS] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4.06%
YoY- 4.39%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 223,167 225,026 197,443 248,456 188,319 175,295 250,948 -1.93%
PBT 25,766 30,804 28,883 24,403 24,710 20,311 17,438 6.71%
Tax -4,718 -8,159 -6,792 -8,117 -7,914 -7,602 -6,495 -5.18%
NP 21,048 22,645 22,091 16,286 16,796 12,709 10,943 11.50%
-
NP to SH 22,629 22,790 21,839 20,377 19,520 12,382 20,437 1.71%
-
Tax Rate 18.31% 26.49% 23.52% 33.26% 32.03% 37.43% 37.25% -
Total Cost 202,119 202,381 175,352 232,170 171,523 162,586 240,005 -2.82%
-
Net Worth 361,528 340,207 314,251 292,930 274,390 257,487 245,259 6.67%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,780 2,780 2,780 2,780 2,781 2,096 2,766 0.08%
Div Payout % 12.29% 12.20% 12.73% 13.65% 14.25% 16.93% 13.54% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 361,528 340,207 314,251 292,930 274,390 257,487 245,259 6.67%
NOSH 92,699 92,699 92,699 92,699 92,699 92,754 92,729 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.43% 10.06% 11.19% 6.55% 8.92% 7.25% 4.36% -
ROE 6.26% 6.70% 6.95% 6.96% 7.11% 4.81% 8.33% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 240.74 242.75 212.99 268.02 203.15 188.99 270.62 -1.92%
EPS 24.41 24.58 23.56 21.98 21.06 13.35 22.04 1.71%
DPS 3.00 3.00 3.00 3.00 3.00 2.25 3.00 0.00%
NAPS 3.90 3.67 3.39 3.16 2.96 2.776 2.6449 6.68%
Adjusted Per Share Value based on latest NOSH - 92,699
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 240.74 242.75 212.99 268.02 203.15 189.10 270.71 -1.93%
EPS 24.41 24.58 23.56 21.98 21.06 13.36 22.05 1.70%
DPS 3.00 3.00 3.00 3.00 3.00 2.26 2.98 0.11%
NAPS 3.90 3.67 3.39 3.16 2.96 2.7777 2.6457 6.67%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.74 1.77 1.75 1.24 1.13 1.06 1.01 -
P/RPS 0.72 0.73 0.82 0.46 0.56 0.56 0.37 11.72%
P/EPS 7.13 7.20 7.43 5.64 5.37 7.94 4.58 7.64%
EY 14.03 13.89 13.46 17.73 18.63 12.59 21.82 -7.08%
DY 1.72 1.69 1.71 2.42 2.65 2.12 2.97 -8.69%
P/NAPS 0.45 0.48 0.52 0.39 0.38 0.38 0.38 2.85%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 28/08/15 18/08/14 19/08/13 15/08/12 19/08/11 19/08/10 -
Price 1.65 1.75 1.70 1.27 1.11 1.00 1.40 -
P/RPS 0.69 0.72 0.80 0.47 0.55 0.53 0.52 4.82%
P/EPS 6.76 7.12 7.22 5.78 5.27 7.49 6.35 1.04%
EY 14.79 14.05 13.86 17.31 18.97 13.35 15.74 -1.03%
DY 1.82 1.71 1.76 2.36 2.70 2.25 2.14 -2.66%
P/NAPS 0.42 0.48 0.50 0.40 0.38 0.36 0.53 -3.79%

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