[DKLS] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	276,189	276,704	257,103	250,076	238,509	233,970	214,605	18.26%
YoY %	-0.19%	7.62%	2.81%	4.85%	1.94%	9.02%	-	-
Horiz. %	128.70%	128.94%	119.80%	116.53%	111.14%	109.02%	100.00%	-
PBT	23,356	24,542	40,612	44,308	43,712	41,573	25,293	-5.15%
YoY %	-4.83%	-39.57%	-8.34%	1.36%	5.15%	64.37%	-	-
Horiz. %	92.34%	97.03%	160.57%	175.18%	172.82%	164.37%	100.00%	-
Tax	-7,872	-7,186	-5,713	-6,153	-6,039	-6,541	-5,987	19.95%
YoY %	-9.55%	-25.78%	7.15%	-1.89%	7.67%	-9.25%	-	-
Horiz. %	131.48%	120.03%	95.42%	102.77%	100.87%	109.25%	100.00%	-
NP	15,484	17,356	34,899	38,155	37,673	35,032	19,306	-13.64%
YoY %	-10.79%	-50.27%	-8.53%	1.28%	7.54%	81.46%	-	-
Horiz. %	80.20%	89.90%	180.77%	197.63%	195.14%	181.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,581	17,431	34,949	38,176	37,712	41,758	23,117	1.33%
YoY %	35.28%	-50.12%	-8.45%	1.23%	-9.69%	80.64%	-	-
Horiz. %	102.01%	75.40%	151.18%	165.14%	163.14%	180.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.70%	29.28%	14.07%	13.89%	13.82%	15.73%	23.67%	-
YoY %	15.10%	108.10%	1.30%	0.51%	-12.14%	-33.54%	-	-
Horiz. %	142.37%	123.70%	59.44%	58.68%	58.39%	66.46%	100.00%	-
Total Cost	260,705	259,348	222,204	211,921	200,836	198,938	195,299	21.17%
YoY %	0.52%	16.72%	4.85%	5.52%	0.95%	1.86%	-	-
Horiz. %	133.49%	132.80%	113.78%	108.51%	102.84%	101.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	239,777	240,982	235,503	230,635	224,720	225,229	202,134	12.02%
YoY %	-0.50%	2.33%	2.11%	2.63%	-0.23%	11.43%	-	-
Horiz. %	118.62%	119.22%	116.51%	114.10%	111.17%	111.43%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	2,766	2,762	2,762	2,762	2,762	4,636	4,636	-29.06%
YoY %	0.14%	0.00%	0.00%	0.00%	-40.42%	0.00%	-	-
Horiz. %	59.66%	59.58%	59.58%	59.58%	59.58%	100.00%	100.00%	-
Div Payout %	11.73%	15.85%	7.91%	7.24%	7.33%	11.10%	20.06%	-
YoY %	-25.99%	100.38%	9.25%	-1.23%	-33.96%	-44.67%	-	-
Horiz. %	58.47%	79.01%	39.43%	36.09%	36.54%	55.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	239,777	240,982	235,503	230,635	224,720	225,229	202,134	12.02%
YoY %	-0.50%	2.33%	2.11%	2.63%	-0.23%	11.43%	-	-
Horiz. %	118.62%	119.22%	116.51%	114.10%	111.17%	111.43%	100.00%	-
NOSH	92,222	92,685	92,717	92,624	92,098	92,687	92,722	-0.35%
YoY %	-0.50%	-0.03%	0.10%	0.57%	-0.64%	-0.04%	-	-
Horiz. %	99.46%	99.96%	99.99%	99.89%	99.33%	99.96%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	5.61%	6.27%	13.57%	15.26%	15.80%	14.97%	9.00%	-
YoY %	-10.53%	-53.80%	-11.07%	-3.42%	5.54%	66.33%	-	-
Horiz. %	62.33%	69.67%	150.78%	169.56%	175.56%	166.33%	100.00%	-
ROE	9.83%	7.23%	14.84%	16.55%	16.78%	18.54%	11.44%	-
YoY %	35.96%	-51.28%	-10.33%	-1.37%	-9.49%	62.06%	-	-
Horiz. %	85.93%	63.20%	129.72%	144.67%	146.68%	162.06%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	299.48	298.54	277.30	269.99	258.97	252.43	231.45	18.68%
YoY %	0.31%	7.66%	2.71%	4.26%	2.59%	9.06%	-	-
Horiz. %	129.39%	128.99%	119.81%	116.65%	111.89%	109.06%	100.00%	-
EPS	25.57	18.81	37.69	41.22	40.95	45.05	24.93	1.69%
YoY %	35.94%	-50.09%	-8.56%	0.66%	-9.10%	80.71%	-	-
Horiz. %	102.57%	75.45%	151.18%	165.34%	164.26%	180.71%	100.00%	-
DPS	3.00	3.00	3.00	3.00	3.00	5.00	5.00	-28.79%
YoY %	0.00%	0.00%	0.00%	0.00%	-40.00%	0.00%	-	-
Horiz. %	60.00%	60.00%	60.00%	60.00%	60.00%	100.00%	100.00%	-
NAPS	2.60	2.60	2.54	2.49	2.44	2.43	2.18	12.42%
YoY %	0.00%	2.36%	2.01%	2.05%	0.41%	11.47%	-	-
Horiz. %	119.27%	119.27%	116.51%	114.22%	111.93%	111.47%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 92,624
RPS	297.94	298.50	277.35	269.77	257.29	252.40	231.51	18.26%
YoY %	-0.19%	7.63%	2.81%	4.85%	1.94%	9.02%	-	-
Horiz. %	128.69%	128.94%	119.80%	116.53%	111.14%	109.02%	100.00%	-
EPS	25.44	18.80	37.70	41.18	40.68	45.05	24.94	1.32%
YoY %	35.32%	-50.13%	-8.45%	1.23%	-9.70%	80.63%	-	-
Horiz. %	102.00%	75.38%	151.16%	165.12%	163.11%	180.63%	100.00%	-
DPS	2.98	2.98	2.98	2.98	2.98	5.00	5.00	-29.11%
YoY %	0.00%	0.00%	0.00%	0.00%	-40.40%	0.00%	-	-
Horiz. %	59.60%	59.60%	59.60%	59.60%	59.60%	100.00%	100.00%	-
NAPS	2.5866	2.5996	2.5405	2.488	2.4242	2.4297	2.1805	12.02%
YoY %	-0.50%	2.33%	2.11%	2.63%	-0.23%	11.43%	-	-
Horiz. %	118.62%	119.22%	116.51%	114.10%	111.18%	111.43%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.37	1.14	0.95	0.95	0.91	0.90	0.90	-
P/RPS	0.46	0.38	0.34	0.35	0.35	0.36	0.39	11.60%
YoY %	21.05%	11.76%	-2.86%	0.00%	-2.78%	-7.69%	-	-
Horiz. %	117.95%	97.44%	87.18%	89.74%	89.74%	92.31%	100.00%	-
P/EPS	5.36	6.06	2.52	2.30	2.22	2.00	3.61	30.05%
YoY %	-11.55%	140.48%	9.57%	3.60%	11.00%	-44.60%	-	-
Horiz. %	148.48%	167.87%	69.81%	63.71%	61.50%	55.40%	100.00%	-
EY	18.66	16.50	39.68	43.39	45.00	50.06	27.70	-23.09%
YoY %	13.09%	-58.42%	-8.55%	-3.58%	-10.11%	80.72%	-	-
Horiz. %	67.36%	59.57%	143.25%	156.64%	162.45%	180.72%	100.00%	-
DY	2.19	2.63	3.16	3.16	3.30	5.56	5.56	-46.17%
YoY %	-16.73%	-16.77%	0.00%	-4.24%	-40.65%	0.00%	-	-
Horiz. %	39.39%	47.30%	56.83%	56.83%	59.35%	100.00%	100.00%	-
P/NAPS	0.53	0.44	0.37	0.38	0.37	0.37	0.41	18.61%
YoY %	20.45%	18.92%	-2.63%	2.70%	0.00%	-9.76%	-	-
Horiz. %	129.27%	107.32%	90.24%	92.68%	90.24%	90.24%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	28/10/09	24/08/09	25/05/09	25/02/09	25/11/08	21/08/08	-
Price	1.10	1.19	1.05	0.93	0.93	0.93	0.90	-
P/RPS	0.37	0.40	0.38	0.34	0.36	0.37	0.39	-3.43%
YoY %	-7.50%	5.26%	11.76%	-5.56%	-2.70%	-5.13%	-	-
Horiz. %	94.87%	102.56%	97.44%	87.18%	92.31%	94.87%	100.00%	-
P/EPS	4.30	6.33	2.79	2.26	2.27	2.06	3.61	12.33%
YoY %	-32.07%	126.88%	23.45%	-0.44%	10.19%	-42.94%	-	-
Horiz. %	119.11%	175.35%	77.29%	62.60%	62.88%	57.06%	100.00%	-
EY	23.25	15.80	35.90	44.32	44.03	48.44	27.70	-10.99%
YoY %	47.15%	-55.99%	-19.00%	0.66%	-9.10%	74.87%	-	-
Horiz. %	83.94%	57.04%	129.60%	160.00%	158.95%	174.87%	100.00%	-
DY	2.73	2.52	2.86	3.23	3.23	5.38	5.56	-37.68%
YoY %	8.33%	-11.89%	-11.46%	0.00%	-39.96%	-3.24%	-	-
Horiz. %	49.10%	45.32%	51.44%	58.09%	58.09%	96.76%	100.00%	-
P/NAPS	0.42	0.46	0.41	0.37	0.38	0.38	0.41	1.61%
YoY %	-8.70%	12.20%	10.81%	-2.63%	0.00%	-7.32%	-	-
Horiz. %	102.44%	112.20%	100.00%	90.24%	92.68%	92.68%	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