[DKLS] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -7.91%
YoY- -43.12%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 238,067 177,568 177,408 280,600 250,076 195,452 146,278 8.44%
PBT 24,682 23,978 17,728 21,072 44,308 16,419 4,687 31.86%
Tax -8,509 -6,380 -6,629 -7,840 -6,153 -3,941 -1,811 29.38%
NP 16,173 17,598 11,099 13,232 38,155 12,478 2,876 33.31%
-
NP to SH 19,582 19,880 11,240 21,716 38,176 16,245 2,781 38.40%
-
Tax Rate 34.47% 26.61% 37.39% 37.21% 13.89% 24.00% 38.64% -
Total Cost 221,894 159,970 166,309 267,368 211,921 182,974 143,402 7.53%
-
Net Worth 286,441 269,755 252,443 241,698 230,635 192,604 181,180 7.92%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 2,780 2,781 2,096 2,766 2,762 4,636 2,801 -0.12%
Div Payout % 14.20% 13.99% 18.65% 12.74% 7.24% 28.54% 100.75% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 286,441 269,755 252,443 241,698 230,635 192,604 181,180 7.92%
NOSH 92,699 92,699 92,820 92,960 92,624 92,598 92,439 0.04%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.79% 9.91% 6.26% 4.72% 15.26% 6.38% 1.97% -
ROE 6.84% 7.37% 4.45% 8.98% 16.55% 8.43% 1.53% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 256.82 191.55 191.13 301.85 269.99 211.08 158.24 8.39%
EPS 21.12 21.45 12.11 23.36 41.22 17.54 3.01 38.32%
DPS 3.00 3.00 2.25 3.00 3.00 5.00 3.00 0.00%
NAPS 3.09 2.91 2.7197 2.60 2.49 2.08 1.96 7.87%
Adjusted Per Share Value based on latest NOSH - 92,960
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 256.82 191.55 191.38 302.70 269.77 210.84 157.80 8.44%
EPS 21.12 21.45 12.13 23.43 41.18 17.52 3.00 38.39%
DPS 3.00 3.00 2.26 2.98 2.98 5.00 3.02 -0.11%
NAPS 3.09 2.91 2.7232 2.6073 2.488 2.0777 1.9545 7.92%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.14 1.06 1.07 1.15 0.95 0.88 0.67 -
P/RPS 0.44 0.55 0.56 0.38 0.35 0.42 0.42 0.77%
P/EPS 5.40 4.94 8.84 4.92 2.30 5.02 22.27 -21.01%
EY 18.53 20.23 11.32 20.31 43.39 19.94 4.49 26.62%
DY 2.63 2.83 2.10 2.61 3.16 5.68 4.48 -8.48%
P/NAPS 0.37 0.36 0.39 0.44 0.38 0.42 0.34 1.41%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 21/05/12 23/05/11 24/05/10 25/05/09 23/05/08 22/05/07 -
Price 1.29 1.07 1.09 1.03 0.93 0.93 0.75 -
P/RPS 0.50 0.56 0.57 0.34 0.34 0.44 0.47 1.03%
P/EPS 6.11 4.99 9.00 4.41 2.26 5.30 24.93 -20.87%
EY 16.38 20.04 11.11 22.68 44.32 18.86 4.01 26.40%
DY 2.33 2.80 2.06 2.91 3.23 5.38 4.00 -8.60%
P/NAPS 0.42 0.37 0.40 0.40 0.37 0.45 0.38 1.68%

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