[DKLS] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	199,242	249,724	212,536	165,044	153,954	121,536	164,976	3.19%
YoY %	-20.22%	17.50%	28.78%	7.20%	26.67%	-26.33%	-	-
Horiz. %	120.77%	151.37%	128.83%	100.04%	93.32%	73.67%	100.00%	-
PBT	12,526	24,364	30,562	7,280	4,144	4,250	8,230	7.24%
YoY %	-48.59%	-20.28%	319.81%	75.68%	-2.49%	-48.36%	-	-
Horiz. %	152.20%	296.04%	371.35%	88.46%	50.35%	51.64%	100.00%	-
Tax	-3,978	-6,734	-7,386	-1,528	-1,036	-1,076	-3,008	4.76%
YoY %	40.93%	8.83%	-383.38%	-47.49%	3.72%	64.23%	-	-
Horiz. %	132.25%	223.87%	245.55%	50.80%	34.44%	35.77%	100.00%	-
NP	8,548	17,630	23,176	5,752	3,108	3,174	5,222	8.55%
YoY %	-51.51%	-23.93%	302.92%	85.07%	-2.08%	-39.22%	-	-
Horiz. %	163.69%	337.61%	443.81%	110.15%	59.52%	60.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,414	17,700	23,228	5,628	3,008	3,176	5,222	13.91%
YoY %	-35.51%	-23.80%	312.72%	87.10%	-5.29%	-39.18%	-	-
Horiz. %	218.58%	338.95%	444.81%	107.77%	57.60%	60.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.76%	27.64%	24.17%	20.99%	25.00%	25.32%	36.55%	-
YoY %	14.91%	14.36%	15.15%	-16.04%	-1.26%	-30.73%	-	-
Horiz. %	86.89%	75.62%	66.13%	57.43%	68.40%	69.27%	100.00%	-
Total Cost	190,694	232,094	189,360	159,292	150,846	118,362	159,754	2.99%
YoY %	-17.84%	22.57%	18.88%	5.60%	27.44%	-25.91%	-	-
Horiz. %	119.37%	145.28%	118.53%	99.71%	94.42%	74.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	245,039	235,382	202,063	180,503	181,965	177,373	174,992	5.76%
YoY %	4.10%	16.49%	11.94%	-0.80%	2.59%	1.36%	-	-
Horiz. %	140.03%	134.51%	115.47%	103.15%	103.98%	101.36%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	245,039	235,382	202,063	180,503	181,965	177,373	174,992	5.76%
YoY %	4.10%	16.49%	11.94%	-0.80%	2.59%	1.36%	-	-
Horiz. %	140.03%	134.51%	115.47%	103.15%	103.98%	101.36%	100.00%	-
NOSH	92,646	92,670	92,689	92,565	92,839	92,865	92,588	0.01%
YoY %	-0.03%	-0.02%	0.13%	-0.30%	-0.03%	0.30%	-	-
Horiz. %	100.06%	100.09%	100.11%	99.98%	100.27%	100.30%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	4.29%	7.06%	10.90%	3.49%	2.02%	2.61%	3.17%	-
YoY %	-39.24%	-35.23%	212.32%	72.77%	-22.61%	-17.67%	-	-
Horiz. %	135.33%	222.71%	343.85%	110.09%	63.72%	82.33%	100.00%	-
ROE	4.66%	7.52%	11.50%	3.12%	1.65%	1.79%	2.98%	-
YoY %	-38.03%	-34.61%	268.59%	89.09%	-7.82%	-39.93%	-	-
Horiz. %	156.38%	252.35%	385.91%	104.70%	55.37%	60.07%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	215.06	269.48	229.30	178.30	165.83	130.87	178.18	3.18%
YoY %	-20.19%	17.52%	28.60%	7.52%	26.71%	-26.55%	-	-
Horiz. %	120.70%	151.24%	128.69%	100.07%	93.07%	73.45%	100.00%	-
EPS	12.32	19.10	25.06	6.08	3.24	3.42	5.64	13.90%
YoY %	-35.50%	-23.78%	312.17%	87.65%	-5.26%	-39.36%	-	-
Horiz. %	218.44%	338.65%	444.33%	107.80%	57.45%	60.64%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.6449	2.54	2.18	1.95	1.96	1.91	1.89	5.75%
YoY %	4.13%	16.51%	11.79%	-0.51%	2.62%	1.06%	-	-
Horiz. %	139.94%	134.39%	115.34%	103.17%	103.70%	101.06%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 92,651
RPS	214.93	269.39	229.27	178.04	166.08	131.11	177.97	3.19%
YoY %	-20.22%	17.50%	28.77%	7.20%	26.67%	-26.33%	-	-
Horiz. %	120.77%	151.37%	128.83%	100.04%	93.32%	73.67%	100.00%	-
EPS	12.31	19.09	25.06	6.07	3.24	3.43	5.63	13.91%
YoY %	-35.52%	-23.82%	312.85%	87.35%	-5.54%	-39.08%	-	-
Horiz. %	218.65%	339.08%	445.12%	107.82%	57.55%	60.92%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.6434	2.5392	2.1798	1.9472	1.963	1.9134	1.8877	5.76%
YoY %	4.10%	16.49%	11.95%	-0.80%	2.59%	1.36%	-	-
Horiz. %	140.03%	134.51%	115.47%	103.15%	103.99%	101.36%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.01	0.95	0.90	0.80	0.62	0.74	1.15	-
P/RPS	0.47	0.35	0.39	0.45	0.37	0.57	0.65	-5.25%
YoY %	34.29%	-10.26%	-13.33%	21.62%	-35.09%	-12.31%	-	-
Horiz. %	72.31%	53.85%	60.00%	69.23%	56.92%	87.69%	100.00%	-
P/EPS	8.20	4.97	3.59	13.16	19.14	21.64	20.39	-14.07%
YoY %	64.99%	38.44%	-72.72%	-31.24%	-11.55%	6.13%	-	-
Horiz. %	40.22%	24.37%	17.61%	64.54%	93.87%	106.13%	100.00%	-
EY	12.20	20.11	27.84	7.60	5.23	4.62	4.90	16.41%
YoY %	-39.33%	-27.77%	266.32%	45.32%	13.20%	-5.71%	-	-
Horiz. %	248.98%	410.41%	568.16%	155.10%	106.73%	94.29%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.37	0.41	0.41	0.32	0.39	0.61	-7.58%
YoY %	2.70%	-9.76%	0.00%	28.12%	-17.95%	-36.07%	-	-
Horiz. %	62.30%	60.66%	67.21%	67.21%	52.46%	63.93%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	24/08/09	21/08/08	28/08/07	16/08/06	22/08/05	23/08/04	-
Price	1.40	1.05	0.90	0.77	0.65	0.71	1.07	-
P/RPS	0.65	0.39	0.39	0.43	0.39	0.54	0.60	1.34%
YoY %	66.67%	0.00%	-9.30%	10.26%	-27.78%	-10.00%	-	-
Horiz. %	108.33%	65.00%	65.00%	71.67%	65.00%	90.00%	100.00%	-
P/EPS	11.36	5.50	3.59	12.66	20.06	20.76	18.97	-8.18%
YoY %	106.55%	53.20%	-71.64%	-36.89%	-3.37%	9.44%	-	-
Horiz. %	59.88%	28.99%	18.92%	66.74%	105.75%	109.44%	100.00%	-
EY	8.80	18.19	27.84	7.90	4.98	4.82	5.27	8.91%
YoY %	-51.62%	-34.66%	252.41%	58.63%	3.32%	-8.54%	-	-
Horiz. %	166.98%	345.16%	528.27%	149.91%	94.50%	91.46%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.41	0.41	0.39	0.33	0.37	0.57	-1.20%
YoY %	29.27%	0.00%	5.13%	18.18%	-10.81%	-35.09%	-	-
Horiz. %	92.98%	71.93%	71.93%	68.42%	57.89%	64.91%	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