[DKLS] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -7.42%
YoY- 82.65%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 276,704 233,970 161,329 157,030 123,354 169,477 211,021 4.61%
PBT 24,542 41,573 15,732 3,771 4,560 7,807 17,179 6.11%
Tax -7,186 -6,541 -2,747 304 -2,240 -2,192 -6,118 2.71%
NP 17,356 35,032 12,985 4,075 2,320 5,615 11,061 7.79%
-
NP to SH 17,431 41,758 9,989 4,128 2,260 5,615 11,061 7.86%
-
Tax Rate 29.28% 15.73% 17.46% -8.06% 49.12% 28.08% 35.61% -
Total Cost 259,348 198,938 148,344 152,955 121,034 163,862 199,960 4.42%
-
Net Worth 240,982 225,229 186,256 184,335 175,120 175,156 163,587 6.66%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 2,762 4,636 2,801 - 2,633 3,636 - -
Div Payout % 15.85% 11.10% 28.05% - 116.52% 64.77% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 240,982 225,229 186,256 184,335 175,120 175,156 163,587 6.66%
NOSH 92,685 92,687 92,664 93,571 92,656 92,675 87,950 0.87%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.27% 14.97% 8.05% 2.60% 1.88% 3.31% 5.24% -
ROE 7.23% 18.54% 5.36% 2.24% 1.29% 3.21% 6.76% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 298.54 252.43 174.10 167.82 133.13 182.87 239.93 3.70%
EPS 18.81 45.05 10.78 4.41 2.44 6.06 12.58 6.92%
DPS 3.00 5.00 3.00 0.00 2.84 4.00 0.00 -
NAPS 2.60 2.43 2.01 1.97 1.89 1.89 1.86 5.73%
Adjusted Per Share Value based on latest NOSH - 93,571
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 298.50 252.40 174.03 169.40 133.07 182.82 227.64 4.61%
EPS 18.80 45.05 10.78 4.45 2.44 6.06 11.93 7.86%
DPS 2.98 5.00 3.02 0.00 2.84 3.92 0.00 -
NAPS 2.5996 2.4297 2.0092 1.9885 1.8891 1.8895 1.7647 6.66%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.14 0.90 0.76 0.61 0.69 1.09 1.59 -
P/RPS 0.38 0.36 0.44 0.36 0.52 0.60 0.66 -8.78%
P/EPS 6.06 2.00 7.05 13.83 28.29 17.99 12.64 -11.52%
EY 16.50 50.06 14.18 7.23 3.53 5.56 7.91 13.02%
DY 2.63 5.56 3.95 0.00 4.12 3.67 0.00 -
P/NAPS 0.44 0.37 0.38 0.31 0.37 0.58 0.85 -10.38%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/10/09 25/11/08 29/11/07 24/11/06 21/11/05 23/11/04 18/11/03 -
Price 1.19 0.93 0.75 0.63 0.68 1.04 1.53 -
P/RPS 0.40 0.37 0.43 0.38 0.51 0.57 0.64 -7.52%
P/EPS 6.33 2.06 6.96 14.28 27.88 17.17 12.17 -10.31%
EY 15.80 48.44 14.37 7.00 3.59 5.83 8.22 11.49%
DY 2.52 5.38 4.00 0.00 4.18 3.85 0.00 -
P/NAPS 0.46 0.38 0.37 0.32 0.36 0.55 0.82 -9.17%

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