[DKLS] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -25.39%
YoY- -49.74%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 149,849 125,982 140,552 215,738 217,606 200,971 131,063 2.25%
PBT 4,359 3,996 7,509 12,096 24,990 15,973 13,395 -17.05%
Tax -2,056 472 -2,706 -3,843 -8,570 -5,003 -4,099 -10.85%
NP 2,303 4,468 4,803 8,253 16,420 10,970 9,296 -20.74%
-
NP to SH 2,219 4,519 4,803 8,253 16,420 10,970 9,296 -21.23%
-
Tax Rate 47.17% -11.81% 36.04% 31.77% 34.29% 31.32% 30.60% -
Total Cost 147,546 121,514 135,749 207,485 201,186 190,001 121,767 3.25%
-
Net Worth 93,396 92,618 165,899 170,017 149,604 51,365 85,483 1.48%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,801 - 2,633 3,636 - 2,108 - -
Div Payout % 126.27% - 54.83% 44.07% - 19.22% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 93,396 92,618 165,899 170,017 149,604 51,365 85,483 1.48%
NOSH 93,396 92,618 87,777 90,918 82,200 51,365 39,759 15.28%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.54% 3.55% 3.42% 3.83% 7.55% 5.46% 7.09% -
ROE 2.38% 4.88% 2.90% 4.85% 10.98% 21.36% 10.87% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 160.44 136.02 160.12 237.29 264.73 391.26 329.64 -11.30%
EPS 2.38 4.88 5.47 9.08 19.98 21.36 23.38 -31.65%
DPS 3.00 0.00 3.00 4.00 0.00 4.10 0.00 -
NAPS 1.00 1.00 1.89 1.87 1.82 1.00 2.15 -11.97%
Adjusted Per Share Value based on latest NOSH - 90,918
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 161.65 135.90 151.62 232.73 234.74 216.80 141.38 2.25%
EPS 2.39 4.87 5.18 8.90 17.71 11.83 10.03 -21.25%
DPS 3.02 0.00 2.84 3.92 0.00 2.27 0.00 -
NAPS 1.0075 0.9991 1.7897 1.8341 1.6139 0.5541 0.9222 1.48%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.61 0.60 1.00 1.42 1.57 1.49 1.77 -
P/RPS 0.38 0.44 0.62 0.60 0.59 0.38 0.54 -5.68%
P/EPS 25.67 12.30 18.28 15.64 7.86 6.98 7.57 22.55%
EY 3.89 8.13 5.47 6.39 12.72 14.33 13.21 -18.42%
DY 4.92 0.00 3.00 2.82 0.00 2.75 0.00 -
P/NAPS 0.61 0.60 0.53 0.76 0.86 1.49 0.82 -4.80%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 25/02/05 25/02/04 25/02/03 25/02/02 28/02/01 -
Price 0.67 0.72 0.90 1.53 1.50 1.50 1.41 -
P/RPS 0.42 0.53 0.56 0.64 0.57 0.38 0.43 -0.39%
P/EPS 28.20 14.76 16.45 16.86 7.51 7.02 6.03 29.30%
EY 3.55 6.78 6.08 5.93 13.32 14.24 16.58 -22.64%
DY 4.48 0.00 3.33 2.61 0.00 2.74 0.00 -
P/NAPS 0.67 0.72 0.48 0.82 0.82 1.50 0.66 0.25%

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