[DKLS] QoQ TTM Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	190,742	202,025	250,948	280,600	276,189	276,704	257,103	-18.00%
YoY %	-5.58%	-19.50%	-10.57%	1.60%	-0.19%	7.62%	-	-
Horiz. %	74.19%	78.58%	97.61%	109.14%	107.42%	107.62%	100.00%	-
PBT	15,119	16,634	17,438	21,072	23,356	24,542	40,612	-48.15%
YoY %	-9.11%	-4.61%	-17.25%	-9.78%	-4.83%	-39.57%	-	-
Horiz. %	37.23%	40.96%	42.94%	51.89%	57.51%	60.43%	100.00%	-
Tax	-6,130	-6,460	-6,495	-7,840	-7,872	-7,186	-5,713	4.79%
YoY %	5.11%	0.54%	17.16%	0.41%	-9.55%	-25.78%	-	-
Horiz. %	107.30%	113.08%	113.69%	137.23%	137.79%	125.78%	100.00%	-
NP	8,989	10,174	10,943	13,232	15,484	17,356	34,899	-59.41%
YoY %	-11.65%	-7.03%	-17.30%	-14.54%	-10.79%	-50.27%	-	-
Horiz. %	25.76%	29.15%	31.36%	37.92%	44.37%	49.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,284	18,943	20,437	21,716	23,581	17,431	34,949	-58.57%
YoY %	-50.99%	-7.31%	-5.89%	-7.91%	35.28%	-50.12%	-	-
Horiz. %	26.56%	54.20%	58.48%	62.14%	67.47%	49.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.55%	38.84%	37.25%	37.21%	33.70%	29.28%	14.07%	-
YoY %	4.40%	4.27%	0.11%	10.42%	15.10%	108.10%	-	-
Horiz. %	288.20%	276.05%	264.75%	264.46%	239.52%	208.10%	100.00%	-
Total Cost	181,753	191,851	240,005	267,368	260,705	259,348	222,204	-12.50%
YoY %	-5.26%	-20.06%	-10.23%	2.56%	0.52%	16.72%	-	-
Horiz. %	81.80%	86.34%	108.01%	120.33%	117.33%	116.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	186,341	250,079	245,259	241,698	239,777	240,982	235,503	-14.41%
YoY %	-25.49%	1.97%	1.47%	0.80%	-0.50%	2.33%	-	-
Horiz. %	79.12%	106.19%	104.14%	102.63%	101.81%	102.33%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	2,096	2,766	2,766	2,766	2,766	2,762	2,762	-16.76%
YoY %	-24.22%	0.00%	0.00%	0.00%	0.14%	0.00%	-	-
Horiz. %	75.89%	100.14%	100.14%	100.14%	100.14%	100.00%	100.00%	-
Div Payout %	22.58%	14.61%	13.54%	12.74%	11.73%	15.85%	7.91%	-
YoY %	54.55%	7.90%	6.28%	8.61%	-25.99%	100.38%	-	-
Horiz. %	285.46%	184.70%	171.18%	161.06%	148.29%	200.38%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	186,341	250,079	245,259	241,698	239,777	240,982	235,503	-14.41%
YoY %	-25.49%	1.97%	1.47%	0.80%	-0.50%	2.33%	-	-
Horiz. %	79.12%	106.19%	104.14%	102.63%	101.81%	102.33%	100.00%	-
NOSH	93,170	92,659	92,729	92,960	92,222	92,685	92,717	0.32%
YoY %	0.55%	-0.08%	-0.25%	0.80%	-0.50%	-0.03%	-	-
Horiz. %	100.49%	99.94%	100.01%	100.26%	99.47%	99.97%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	4.71%	5.04%	4.36%	4.72%	5.61%	6.27%	13.57%	-
YoY %	-6.55%	15.60%	-7.63%	-15.86%	-10.53%	-53.80%	-	-
Horiz. %	34.71%	37.14%	32.13%	34.78%	41.34%	46.20%	100.00%	-
ROE	4.98%	7.57%	8.33%	8.98%	9.83%	7.23%	14.84%	-
YoY %	-34.21%	-9.12%	-7.24%	-8.65%	35.96%	-51.28%	-	-
Horiz. %	33.56%	51.01%	56.13%	60.51%	66.24%	48.72%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	204.72	218.03	270.62	301.85	299.48	298.54	277.30	-18.27%
YoY %	-6.10%	-19.43%	-10.35%	0.79%	0.31%	7.66%	-	-
Horiz. %	73.83%	78.63%	97.59%	108.85%	108.00%	107.66%	100.00%	-
EPS	9.96	20.44	22.04	23.36	25.57	18.81	37.69	-58.71%
YoY %	-51.27%	-7.26%	-5.65%	-8.64%	35.94%	-50.09%	-	-
Horiz. %	26.43%	54.23%	58.48%	61.98%	67.84%	49.91%	100.00%	-
DPS	2.25	3.00	3.00	3.00	3.00	3.00	3.00	-17.40%
YoY %	-25.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.00	2.6989	2.6449	2.60	2.60	2.60	2.54	-14.69%
YoY %	-25.90%	2.04%	1.73%	0.00%	0.00%	2.36%	-	-
Horiz. %	78.74%	106.26%	104.13%	102.36%	102.36%	102.36%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 92,960
RPS	205.91	218.09	270.91	302.92	298.15	298.71	277.55	-18.00%
YoY %	-5.58%	-19.50%	-10.57%	1.60%	-0.19%	7.62%	-	-
Horiz. %	74.19%	78.58%	97.61%	109.14%	107.42%	107.62%	100.00%	-
EPS	10.02	20.45	22.06	23.44	25.46	18.82	37.73	-58.58%
YoY %	-51.00%	-7.30%	-5.89%	-7.93%	35.28%	-50.12%	-	-
Horiz. %	26.56%	54.20%	58.47%	62.13%	67.48%	49.88%	100.00%	-
DPS	2.26	2.99	2.99	2.99	2.99	2.98	2.98	-16.79%
YoY %	-24.41%	0.00%	0.00%	0.00%	0.34%	0.00%	-	-
Horiz. %	75.84%	100.34%	100.34%	100.34%	100.34%	100.00%	100.00%	-
NAPS	2.0116	2.6997	2.6476	2.6092	2.5885	2.6015	2.5423	-14.41%
YoY %	-25.49%	1.97%	1.47%	0.80%	-0.50%	2.33%	-	-
Horiz. %	79.13%	106.19%	104.14%	102.63%	101.82%	102.33%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.12	1.05	1.01	1.15	1.37	1.14	0.95	-
P/RPS	0.55	0.48	0.37	0.38	0.46	0.38	0.34	37.68%
YoY %	14.58%	29.73%	-2.63%	-17.39%	21.05%	11.76%	-	-
Horiz. %	161.76%	141.18%	108.82%	111.76%	135.29%	111.76%	100.00%	-
P/EPS	11.24	5.14	4.58	4.92	5.36	6.06	2.52	170.22%
YoY %	118.68%	12.23%	-6.91%	-8.21%	-11.55%	140.48%	-	-
Horiz. %	446.03%	203.97%	181.75%	195.24%	212.70%	240.48%	100.00%	-
EY	8.90	19.47	21.82	20.31	18.66	16.50	39.68	-62.98%
YoY %	-54.29%	-10.77%	7.43%	8.84%	13.09%	-58.42%	-	-
Horiz. %	22.43%	49.07%	54.99%	51.18%	47.03%	41.58%	100.00%	-
DY	2.01	2.86	2.97	2.61	2.19	2.63	3.16	-25.97%
YoY %	-29.72%	-3.70%	13.79%	19.18%	-16.73%	-16.77%	-	-
Horiz. %	63.61%	90.51%	93.99%	82.59%	69.30%	83.23%	100.00%	-
P/NAPS	0.56	0.39	0.38	0.44	0.53	0.44	0.37	31.72%
YoY %	43.59%	2.63%	-13.64%	-16.98%	20.45%	18.92%	-	-
Horiz. %	151.35%	105.41%	102.70%	118.92%	143.24%	118.92%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	22/11/10	19/08/10	24/05/10	24/02/10	28/10/09	24/08/09	-
Price	1.03	1.15	1.40	1.03	1.10	1.19	1.05	-
P/RPS	0.50	0.53	0.52	0.34	0.37	0.40	0.38	20.01%
YoY %	-5.66%	1.92%	52.94%	-8.11%	-7.50%	5.26%	-	-
Horiz. %	131.58%	139.47%	136.84%	89.47%	97.37%	105.26%	100.00%	-
P/EPS	10.34	5.63	6.35	4.41	4.30	6.33	2.79	138.91%
YoY %	83.66%	-11.34%	43.99%	2.56%	-32.07%	126.88%	-	-
Horiz. %	370.61%	201.79%	227.60%	158.06%	154.12%	226.88%	100.00%	-
EY	9.67	17.78	15.74	22.68	23.25	15.80	35.90	-58.19%
YoY %	-45.61%	12.96%	-30.60%	-2.45%	47.15%	-55.99%	-	-
Horiz. %	26.94%	49.53%	43.84%	63.18%	64.76%	44.01%	100.00%	-
DY	2.18	2.61	2.14	2.91	2.73	2.52	2.86	-16.51%
YoY %	-16.48%	21.96%	-26.46%	6.59%	8.33%	-11.89%	-	-
Horiz. %	76.22%	91.26%	74.83%	101.75%	95.45%	88.11%	100.00%	-
P/NAPS	0.52	0.43	0.53	0.40	0.42	0.46	0.41	17.11%
YoY %	20.93%	-18.87%	32.50%	-4.76%	-8.70%	12.20%	-	-
Horiz. %	126.83%	104.88%	129.27%	97.56%	102.44%	112.20%	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