[DKLS] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
13-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -12.77%
YoY- 7.65%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 135,048 122,912 211,505 202,613 216,152 150,911 156,879 -2.46%
PBT 3,903 6,557 11,247 21,942 19,338 13,277 8,581 -12.29%
Tax 555 -2,579 -3,615 -7,619 -6,033 -4,058 -680 -
NP 4,458 3,978 7,632 14,323 13,305 9,219 7,901 -9.09%
-
NP to SH 4,496 3,978 7,632 14,323 13,305 9,219 7,901 -8.96%
-
Tax Rate -14.22% 39.33% 32.14% 34.72% 31.20% 30.56% 7.92% -
Total Cost 130,590 118,934 203,873 188,290 202,847 141,692 148,978 -2.17%
-
Net Worth 180,846 177,531 174,852 151,005 134,841 87,589 77,155 15.24%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 2,633 3,636 - 2,108 - - -
Div Payout % - 66.20% 47.65% - 15.85% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 180,846 177,531 174,852 151,005 134,841 87,589 77,155 15.24%
NOSH 92,741 93,437 93,006 83,428 79,788 39,867 39,642 15.21%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.30% 3.24% 3.61% 7.07% 6.16% 6.11% 5.04% -
ROE 2.49% 2.24% 4.36% 9.49% 9.87% 10.53% 10.24% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 145.62 131.54 227.41 242.86 270.91 378.53 395.74 -15.34%
EPS 4.85 4.26 8.21 17.17 16.68 23.12 19.93 -20.97%
DPS 0.00 2.82 3.91 0.00 2.64 0.00 0.00 -
NAPS 1.95 1.90 1.88 1.81 1.69 2.197 1.9463 0.03%
Adjusted Per Share Value based on latest NOSH - 83,428
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 145.68 132.59 228.16 218.57 233.17 162.80 169.23 -2.46%
EPS 4.85 4.29 8.23 15.45 14.35 9.95 8.52 -8.95%
DPS 0.00 2.84 3.92 0.00 2.27 0.00 0.00 -
NAPS 1.9509 1.9151 1.8862 1.629 1.4546 0.9449 0.8323 15.24%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.64 0.79 1.48 1.40 1.81 1.34 3.06 -
P/RPS 0.44 0.60 0.65 0.58 0.67 0.35 0.77 -8.90%
P/EPS 13.20 18.56 18.04 8.15 10.85 5.79 15.35 -2.48%
EY 7.57 5.39 5.54 12.26 9.21 17.26 6.51 2.54%
DY 0.00 3.57 2.64 0.00 1.46 0.00 0.00 -
P/NAPS 0.33 0.42 0.79 0.77 1.07 0.61 1.57 -22.88%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 20/05/05 24/05/04 13/05/03 02/05/02 24/05/01 - -
Price 0.65 0.67 1.25 1.38 2.23 1.11 0.00 -
P/RPS 0.45 0.51 0.55 0.57 0.82 0.29 0.00 -
P/EPS 13.41 15.74 15.23 8.04 13.37 4.80 0.00 -
EY 7.46 6.35 6.56 12.44 7.48 20.83 0.00 -
DY 0.00 4.21 3.13 0.00 1.18 0.00 0.00 -
P/NAPS 0.33 0.35 0.66 0.76 1.32 0.51 0.00 -

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