[DKLS] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	257,103	214,605	155,395	142,190	118,833	193,725	207,713	3.61%
YoY %	19.80%	38.10%	9.29%	19.66%	-38.66%	-6.73%	-	-
Horiz. %	123.78%	103.32%	74.81%	68.46%	57.21%	93.27%	100.00%	-
PBT	40,612	25,293	5,927	3,943	5,519	9,255	19,588	12.90%
YoY %	60.57%	326.74%	50.32%	-28.56%	-40.37%	-52.75%	-	-
Horiz. %	207.33%	129.12%	30.26%	20.13%	28.18%	47.25%	100.00%	-
Tax	-5,713	-5,987	-2,302	491	-1,739	-3,264	-6,673	-2.55%
YoY %	4.58%	-160.08%	-568.84%	128.23%	46.72%	51.09%	-	-
Horiz. %	85.61%	89.72%	34.50%	-7.36%	26.06%	48.91%	100.00%	-
NP	34,899	19,306	3,625	4,434	3,780	5,991	12,915	18.00%
YoY %	80.77%	432.58%	-18.25%	17.30%	-36.91%	-53.61%	-	-
Horiz. %	270.22%	149.49%	28.07%	34.33%	29.27%	46.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,949	23,117	3,505	4,459	3,780	5,991	12,915	18.02%
YoY %	51.18%	559.54%	-21.39%	17.96%	-36.91%	-53.61%	-	-
Horiz. %	270.61%	178.99%	27.14%	34.53%	29.27%	46.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.07%	23.67%	38.84%	-12.45%	31.51%	35.27%	34.07%	-
YoY %	-40.56%	-39.06%	411.97%	-139.51%	-10.66%	3.52%	-	-
Horiz. %	41.30%	69.47%	114.00%	-36.54%	92.49%	103.52%	100.00%	-
Total Cost	222,204	195,299	151,770	137,756	115,053	187,734	194,798	2.21%
YoY %	13.78%	28.68%	10.17%	19.73%	-38.71%	-3.63%	-	-
Horiz. %	114.07%	100.26%	77.91%	70.72%	59.06%	96.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	235,503	202,134	180,671	182,280	176,719	175,415	162,667	6.35%
YoY %	16.51%	11.88%	-0.88%	3.15%	0.74%	7.84%	-	-
Horiz. %	144.78%	124.26%	111.07%	112.06%	108.64%	107.84%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	2,762	4,636	2,801	-	2,633	3,636	-	-
YoY %	-40.42%	65.51%	0.00%	-	-27.59%	0.00%	-	-
Horiz. %	75.96%	127.50%	77.04%	-	72.41%	100.00%	-	-
Div Payout %	7.91%	20.06%	79.94%	-	69.66%	60.70%	-	-
YoY %	-60.57%	-74.91%	0.00%	-	14.76%	0.00%	-	-
Horiz. %	13.03%	33.05%	131.70%	-	114.76%	100.00%	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	235,503	202,134	180,671	182,280	176,719	175,415	162,667	6.35%
YoY %	16.51%	11.88%	-0.88%	3.15%	0.74%	7.84%	-	-
Horiz. %	144.78%	124.26%	111.07%	112.06%	108.64%	107.84%	100.00%	-
NOSH	92,717	92,722	92,651	93,000	92,523	92,812	88,406	0.79%
YoY %	-0.01%	0.08%	-0.38%	0.52%	-0.31%	4.98%	-	-
Horiz. %	104.88%	104.88%	104.80%	105.20%	104.66%	104.98%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	13.57%	9.00%	2.33%	3.12%	3.18%	3.09%	6.22%	-
YoY %	50.78%	286.27%	-25.32%	-1.89%	2.91%	-50.32%	-	-
Horiz. %	218.17%	144.69%	37.46%	50.16%	51.13%	49.68%	100.00%	-
ROE	14.84%	11.44%	1.94%	2.45%	2.14%	3.42%	7.94%	-
YoY %	29.72%	489.69%	-20.82%	14.49%	-37.43%	-56.93%	-	-
Horiz. %	186.90%	144.08%	24.43%	30.86%	26.95%	43.07%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	277.30	231.45	167.72	152.89	128.44	208.73	234.95	2.79%
YoY %	19.81%	38.00%	9.70%	19.04%	-38.47%	-11.16%	-	-
Horiz. %	118.03%	98.51%	71.39%	65.07%	54.67%	88.84%	100.00%	-
EPS	37.69	24.93	3.78	4.79	4.09	6.45	14.61	17.09%
YoY %	51.18%	559.52%	-21.09%	17.11%	-36.59%	-55.85%	-	-
Horiz. %	257.97%	170.64%	25.87%	32.79%	27.99%	44.15%	100.00%	-
DPS	3.00	5.00	3.00	0.00	2.85	3.92	0.00	-
YoY %	-40.00%	66.67%	0.00%	0.00%	-27.30%	0.00%	-	-
Horiz. %	76.53%	127.55%	76.53%	0.00%	72.70%	100.00%	-	-
NAPS	2.54	2.18	1.95	1.96	1.91	1.89	1.84	5.51%
YoY %	16.51%	11.79%	-0.51%	2.62%	1.06%	2.72%	-	-
Horiz. %	138.04%	118.48%	105.98%	106.52%	103.80%	102.72%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 93,000
RPS	277.35	231.51	167.63	153.39	128.19	208.98	224.07	3.61%
YoY %	19.80%	38.11%	9.28%	19.66%	-38.66%	-6.73%	-	-
Horiz. %	123.78%	103.32%	74.81%	68.46%	57.21%	93.27%	100.00%	-
EPS	37.70	24.94	3.78	4.81	4.08	6.46	13.93	18.03%
YoY %	51.16%	559.79%	-21.41%	17.89%	-36.84%	-53.63%	-	-
Horiz. %	270.64%	179.04%	27.14%	34.53%	29.29%	46.37%	100.00%	-
DPS	2.98	5.00	3.02	0.00	2.84	3.92	0.00	-
YoY %	-40.40%	65.56%	0.00%	0.00%	-27.55%	0.00%	-	-
Horiz. %	76.02%	127.55%	77.04%	0.00%	72.45%	100.00%	-	-
NAPS	2.5405	2.1805	1.949	1.9664	1.9064	1.8923	1.7548	6.35%
YoY %	16.51%	11.88%	-0.88%	3.15%	0.75%	7.84%	-	-
Horiz. %	144.77%	124.26%	111.07%	112.06%	108.64%	107.84%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.95	0.90	0.80	0.62	0.74	1.15	1.46	-
P/RPS	0.34	0.39	0.48	0.41	0.58	0.55	0.62	-9.51%
YoY %	-12.82%	-18.75%	17.07%	-29.31%	5.45%	-11.29%	-	-
Horiz. %	54.84%	62.90%	77.42%	66.13%	93.55%	88.71%	100.00%	-
P/EPS	2.52	3.61	21.15	12.93	18.11	17.82	9.99	-20.49%
YoY %	-30.19%	-82.93%	63.57%	-28.60%	1.63%	78.38%	-	-
Horiz. %	25.23%	36.14%	211.71%	129.43%	181.28%	178.38%	100.00%	-
EY	39.68	27.70	4.73	7.73	5.52	5.61	10.01	25.77%
YoY %	43.25%	485.62%	-38.81%	40.04%	-1.60%	-43.96%	-	-
Horiz. %	396.40%	276.72%	47.25%	77.22%	55.14%	56.04%	100.00%	-
DY	3.16	5.56	3.75	0.00	3.85	3.41	0.00	-
YoY %	-43.17%	48.27%	0.00%	0.00%	12.90%	0.00%	-	-
Horiz. %	92.67%	163.05%	109.97%	0.00%	112.90%	100.00%	-	-
P/NAPS	0.37	0.41	0.41	0.32	0.39	0.61	0.79	-11.86%
YoY %	-9.76%	0.00%	28.12%	-17.95%	-36.07%	-22.78%	-	-
Horiz. %	46.84%	51.90%	51.90%	40.51%	49.37%	77.22%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	24/08/09	21/08/08	28/08/07	16/08/06	22/08/05	23/08/04	25/08/03	-
Price	1.05	0.90	0.77	0.65	0.71	1.07	1.76	-
P/RPS	0.38	0.39	0.46	0.43	0.55	0.51	0.75	-10.70%
YoY %	-2.56%	-15.22%	6.98%	-21.82%	7.84%	-32.00%	-	-
Horiz. %	50.67%	52.00%	61.33%	57.33%	73.33%	68.00%	100.00%	-
P/EPS	2.79	3.61	20.35	13.56	17.38	16.58	12.05	-21.62%
YoY %	-22.71%	-82.26%	50.07%	-21.98%	4.83%	37.59%	-	-
Horiz. %	23.15%	29.96%	168.88%	112.53%	144.23%	137.59%	100.00%	-
EY	35.90	27.70	4.91	7.38	5.75	6.03	8.30	27.61%
YoY %	29.60%	464.15%	-33.47%	28.35%	-4.64%	-27.35%	-	-
Horiz. %	432.53%	333.73%	59.16%	88.92%	69.28%	72.65%	100.00%	-
DY	2.86	5.56	3.90	0.00	4.01	3.66	0.00	-
YoY %	-48.56%	42.56%	0.00%	0.00%	9.56%	0.00%	-	-
Horiz. %	78.14%	151.91%	106.56%	0.00%	109.56%	100.00%	-	-
P/NAPS	0.41	0.41	0.39	0.33	0.37	0.57	0.96	-13.20%
YoY %	0.00%	5.13%	18.18%	-10.81%	-35.09%	-40.62%	-	-
Horiz. %	42.71%	42.71%	40.63%	34.38%	38.54%	59.38%	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