[DKLS] YoY Cumulative 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
Cumulative Result
Revenue	99,621	124,862	106,268	82,522	76,977	60,768	82,488	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	6,263	12,182	15,281	3,640	2,072	2,125	4,115	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	-1,989	-3,367	-3,693	-764	-518	-538	-1,504	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	4,274	8,815	11,588	2,876	1,554	1,587	2,611	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	5,707	8,850	11,614	2,814	1,504	1,588	2,611	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	95,347	116,047	94,680	79,646	75,423	59,181	79,877	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	2.33%	3.76%	5.75%	1.56%	0.83%	0.90%	1.49%	-
YoY %	-38.03%	-34.61%	268.59%	87.95%	-7.78%	-39.60%	-	-
Horiz. %	156.38%	252.35%	385.91%	104.70%	55.70%	60.40%	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	107.53	134.74	114.65	89.15	82.91	65.44	89.09	3.18%
YoY %	-20.19%	17.52%	28.60%	7.53%	26.70%	-26.55%	-	-
Horiz. %	120.70%	151.24%	128.69%	100.07%	93.06%	73.45%	100.00%	-
EPS	6.16	9.55	12.53	3.04	1.62	1.71	2.82	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	107.47	134.70	114.64	89.02	83.04	65.55	88.98	3.19%
YoY %	-20.22%	17.50%	28.78%	7.20%	26.68%	-26.33%	-	-
Horiz. %	120.78%	151.38%	128.84%	100.04%	93.32%	73.67%	100.00%	-
EPS	6.16	9.55	12.53	3.04	1.62	1.71	2.82	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	2.6434	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	0.94	0.71	0.79	0.90	0.75	1.13	1.29	-5.13%
YoY %	32.39%	-10.13%	-12.22%	20.00%	-33.63%	-12.40%	-	-
Horiz. %	72.87%	55.04%	61.24%	69.77%	58.14%	87.60%	100.00%	-
P/EPS	16.40	9.95	7.18	26.32	38.27	43.27	40.78	-14.07%
YoY %	64.82%	38.58%	-72.72%	-31.23%	-11.56%	6.11%	-	-
Horiz. %	40.22%	24.40%	17.61%	64.54%	93.85%	106.11%	100.00%	-
EY	6.10	10.05	13.92	3.80	2.61	2.31	2.45	16.41%
YoY %	-39.30%	-27.80%	266.32%	45.59%	12.99%	-5.71%	-	-
Horiz. %	248.98%	410.20%	568.16%	155.10%	106.53%	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	1.30	0.78	0.79	0.86	0.78	1.09	1.20	1.34%
YoY %	66.67%	-1.27%	-8.14%	10.26%	-28.44%	-9.17%	-	-
Horiz. %	108.33%	65.00%	65.83%	71.67%	65.00%	90.83%	100.00%	-
P/EPS	22.73	10.99	7.18	25.33	40.12	41.52	37.94	-8.18%
YoY %	106.82%	53.06%	-71.65%	-36.86%	-3.37%	9.44%	-	-
Horiz. %	59.91%	28.97%	18.92%	66.76%	105.75%	109.44%	100.00%	-
EY	4.40	9.10	13.92	3.95	2.49	2.41	2.64	8.88%
YoY %	-51.65%	-34.63%	252.41%	58.63%	3.32%	-8.71%	-	-
Horiz. %	166.67%	344.70%	527.27%	149.62%	94.32%	91.29%	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	0.53	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