[DKLS] QoQ TTM Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	250,076	238,509	233,970	214,605	195,452	190,859	161,329	33.90%
YoY %	4.85%	1.94%	9.02%	9.80%	2.41%	18.30%	-	-
Horiz. %	155.01%	147.84%	145.03%	133.02%	121.15%	118.30%	100.00%	-
PBT	44,308	43,712	41,573	25,293	16,419	13,652	15,732	99.30%
YoY %	1.36%	5.15%	64.37%	54.05%	20.27%	-13.22%	-	-
Horiz. %	281.64%	277.85%	264.26%	160.77%	104.37%	86.78%	100.00%	-
Tax	-6,153	-6,039	-6,541	-5,987	-3,941	-3,058	-2,747	71.10%
YoY %	-1.89%	7.67%	-9.25%	-51.92%	-28.88%	-11.32%	-	-
Horiz. %	223.99%	219.84%	238.11%	217.95%	143.47%	111.32%	100.00%	-
NP	38,155	37,673	35,032	19,306	12,478	10,594	12,985	105.01%
YoY %	1.28%	7.54%	81.46%	54.72%	17.78%	-18.41%	-	-
Horiz. %	293.84%	290.13%	269.79%	148.68%	96.10%	81.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,176	37,712	41,758	23,117	16,245	14,317	9,989	144.24%
YoY %	1.23%	-9.69%	80.64%	42.30%	13.47%	43.33%	-	-
Horiz. %	382.18%	377.54%	418.04%	231.42%	162.63%	143.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.89%	13.82%	15.73%	23.67%	24.00%	22.40%	17.46%	-
YoY %	0.51%	-12.14%	-33.54%	-1.37%	7.14%	28.29%	-	-
Horiz. %	79.55%	79.15%	90.09%	135.57%	137.46%	128.29%	100.00%	-
Total Cost	211,921	200,836	198,938	195,299	182,974	180,265	148,344	26.81%
YoY %	5.52%	0.95%	1.86%	6.74%	1.50%	21.52%	-	-
Horiz. %	142.86%	135.39%	134.11%	131.65%	123.34%	121.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	230,635	224,720	225,229	202,134	192,604	191,021	186,256	15.29%
YoY %	2.63%	-0.23%	11.43%	4.95%	0.83%	2.56%	-	-
Horiz. %	123.83%	120.65%	120.92%	108.52%	103.41%	102.56%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	2,762	2,762	4,636	4,636	4,636	4,636	2,801	-0.92%
YoY %	0.00%	-40.42%	0.00%	0.00%	0.00%	65.51%	-	-
Horiz. %	98.61%	98.61%	165.51%	165.51%	165.51%	165.51%	100.00%	-
Div Payout %	7.24%	7.33%	11.10%	20.06%	28.54%	32.38%	28.05%	-
YoY %	-1.23%	-33.96%	-44.67%	-29.71%	-11.86%	15.44%	-	-
Horiz. %	25.81%	26.13%	39.57%	71.52%	101.75%	115.44%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	230,635	224,720	225,229	202,134	192,604	191,021	186,256	15.29%
YoY %	2.63%	-0.23%	11.43%	4.95%	0.83%	2.56%	-	-
Horiz. %	123.83%	120.65%	120.92%	108.52%	103.41%	102.56%	100.00%	-
NOSH	92,624	92,098	92,687	92,722	92,598	92,729	92,664	-0.02%
YoY %	0.57%	-0.64%	-0.04%	0.13%	-0.14%	0.07%	-	-
Horiz. %	99.96%	99.39%	100.02%	100.06%	99.93%	100.07%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	15.26%	15.80%	14.97%	9.00%	6.38%	5.55%	8.05%	-
YoY %	-3.42%	5.54%	66.33%	41.07%	14.95%	-31.06%	-	-
Horiz. %	189.57%	196.27%	185.96%	111.80%	79.25%	68.94%	100.00%	-
ROE	16.55%	16.78%	18.54%	11.44%	8.43%	7.49%	5.36%	-
YoY %	-1.37%	-9.49%	62.06%	35.71%	12.55%	39.74%	-	-
Horiz. %	308.77%	313.06%	345.90%	213.43%	157.28%	139.74%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	269.99	258.97	252.43	231.45	211.08	205.82	174.10	33.94%
YoY %	4.26%	2.59%	9.06%	9.65%	2.56%	18.22%	-	-
Horiz. %	155.08%	148.75%	144.99%	132.94%	121.24%	118.22%	100.00%	-
EPS	41.22	40.95	45.05	24.93	17.54	15.44	10.78	144.32%
YoY %	0.66%	-9.10%	80.71%	42.13%	13.60%	43.23%	-	-
Horiz. %	382.37%	379.87%	417.90%	231.26%	162.71%	143.23%	100.00%	-
DPS	3.00	3.00	5.00	5.00	5.00	5.00	3.00	0.00%
YoY %	0.00%	-40.00%	0.00%	0.00%	0.00%	66.67%	-	-
Horiz. %	100.00%	100.00%	166.67%	166.67%	166.67%	166.67%	100.00%	-
NAPS	2.49	2.44	2.43	2.18	2.08	2.06	2.01	15.33%
YoY %	2.05%	0.41%	11.47%	4.81%	0.97%	2.49%	-	-
Horiz. %	123.88%	121.39%	120.90%	108.46%	103.48%	102.49%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 92,722
RPS	269.77	257.29	252.40	231.51	210.84	205.89	174.03	33.90%
YoY %	4.85%	1.94%	9.02%	9.80%	2.40%	18.31%	-	-
Horiz. %	155.01%	147.84%	145.03%	133.03%	121.15%	118.31%	100.00%	-
EPS	41.18	40.68	45.05	24.94	17.52	15.44	10.78	144.16%
YoY %	1.23%	-9.70%	80.63%	42.35%	13.47%	43.23%	-	-
Horiz. %	382.00%	377.37%	417.90%	231.35%	162.52%	143.23%	100.00%	-
DPS	2.98	2.98	5.00	5.00	5.00	5.00	3.02	-0.88%
YoY %	0.00%	-40.40%	0.00%	0.00%	0.00%	65.56%	-	-
Horiz. %	98.68%	98.68%	165.56%	165.56%	165.56%	165.56%	100.00%	-
NAPS	2.488	2.4242	2.4297	2.1805	2.0777	2.0607	2.0092	15.29%
YoY %	2.63%	-0.23%	11.43%	4.95%	0.82%	2.56%	-	-
Horiz. %	123.83%	120.65%	120.93%	108.53%	103.41%	102.56%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	0.95	0.91	0.90	0.90	0.88	0.78	0.76	-
P/RPS	0.35	0.35	0.36	0.39	0.42	0.38	0.44	-14.13%
YoY %	0.00%	-2.78%	-7.69%	-7.14%	10.53%	-13.64%	-	-
Horiz. %	79.55%	79.55%	81.82%	88.64%	95.45%	86.36%	100.00%	-
P/EPS	2.30	2.22	2.00	3.61	5.02	5.05	7.05	-52.57%
YoY %	3.60%	11.00%	-44.60%	-28.09%	-0.59%	-28.37%	-	-
Horiz. %	32.62%	31.49%	28.37%	51.21%	71.21%	71.63%	100.00%	-
EY	43.39	45.00	50.06	27.70	19.94	19.79	14.18	110.62%
YoY %	-3.58%	-10.11%	80.72%	38.92%	0.76%	39.56%	-	-
Horiz. %	305.99%	317.35%	353.03%	195.35%	140.62%	139.56%	100.00%	-
DY	3.16	3.30	5.56	5.56	5.68	6.41	3.95	-13.81%
YoY %	-4.24%	-40.65%	0.00%	-2.11%	-11.39%	62.28%	-	-
Horiz. %	80.00%	83.54%	140.76%	140.76%	143.80%	162.28%	100.00%	-
P/NAPS	0.38	0.37	0.37	0.41	0.42	0.38	0.38	0.00%
YoY %	2.70%	0.00%	-9.76%	-2.38%	10.53%	0.00%	-	-
Horiz. %	100.00%	97.37%	97.37%	107.89%	110.53%	100.00%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	25/05/09	25/02/09	25/11/08	21/08/08	23/05/08	27/02/08	29/11/07	-
Price	0.93	0.93	0.93	0.90	0.93	0.90	0.75	-
P/RPS	0.34	0.36	0.37	0.39	0.44	0.44	0.43	-14.47%
YoY %	-5.56%	-2.70%	-5.13%	-11.36%	0.00%	2.33%	-	-
Horiz. %	79.07%	83.72%	86.05%	90.70%	102.33%	102.33%	100.00%	-
P/EPS	2.26	2.27	2.06	3.61	5.30	5.83	6.96	-52.72%
YoY %	-0.44%	10.19%	-42.94%	-31.89%	-9.09%	-16.24%	-	-
Horiz. %	32.47%	32.61%	29.60%	51.87%	76.15%	83.76%	100.00%	-
EY	44.32	44.03	48.44	27.70	18.86	17.16	14.37	111.73%
YoY %	0.66%	-9.10%	74.87%	46.87%	9.91%	19.42%	-	-
Horiz. %	308.42%	306.40%	337.09%	192.76%	131.25%	119.42%	100.00%	-
DY	3.23	3.23	5.38	5.56	5.38	5.56	4.00	-13.27%
YoY %	0.00%	-39.96%	-3.24%	3.35%	-3.24%	39.00%	-	-
Horiz. %	80.75%	80.75%	134.50%	139.00%	134.50%	139.00%	100.00%	-
P/NAPS	0.37	0.38	0.38	0.41	0.45	0.44	0.37	0.00%
YoY %	-2.63%	0.00%	-7.32%	-8.89%	2.27%	18.92%	-	-
Horiz. %	100.00%	102.70%	102.70%	110.81%	121.62%	118.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos