[DKLS] YoY Cumulative Quarter 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
Cumulative Result
Revenue	124,862	106,268	82,522	76,977	60,768	82,488	104,500	3.00%
YoY %	17.50%	28.78%	7.20%	26.67%	-26.33%	-21.06%	-	-
Horiz. %	119.49%	101.69%	78.97%	73.66%	58.15%	78.94%	100.00%	-
PBT	12,182	15,281	3,640	2,072	2,125	4,115	6,956	9.77%
YoY %	-20.28%	319.81%	75.68%	-2.49%	-48.36%	-40.84%	-	-
Horiz. %	175.13%	219.68%	52.33%	29.79%	30.55%	59.16%	100.00%	-
Tax	-3,367	-3,693	-764	-518	-538	-1,504	-2,082	8.33%
YoY %	8.83%	-383.38%	-47.49%	3.72%	64.23%	27.76%	-	-
Horiz. %	161.72%	177.38%	36.70%	24.88%	25.84%	72.24%	100.00%	-
NP	8,815	11,588	2,876	1,554	1,587	2,611	4,874	10.36%
YoY %	-23.93%	302.92%	85.07%	-2.08%	-39.22%	-46.43%	-	-
Horiz. %	180.86%	237.75%	59.01%	31.88%	32.56%	53.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,850	11,614	2,814	1,504	1,588	2,611	4,874	10.44%
YoY %	-23.80%	312.72%	87.10%	-5.29%	-39.18%	-46.43%	-	-
Horiz. %	181.58%	238.28%	57.73%	30.86%	32.58%	53.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.64%	24.17%	20.99%	25.00%	25.32%	36.55%	29.93%	-
YoY %	14.36%	15.15%	-16.04%	-1.26%	-30.73%	22.12%	-	-
Horiz. %	92.35%	80.76%	70.13%	83.53%	84.60%	122.12%	100.00%	-
Total Cost	116,047	94,680	79,646	75,423	59,181	79,877	99,626	2.57%
YoY %	22.57%	18.88%	5.60%	27.44%	-25.91%	-19.82%	-	-
Horiz. %	116.48%	95.04%	79.94%	75.71%	59.40%	80.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	235,382	202,063	180,503	181,965	177,373	174,992	158,448	6.81%
YoY %	16.49%	11.94%	-0.80%	2.59%	1.36%	10.44%	-	-
Horiz. %	148.55%	127.53%	113.92%	114.84%	111.94%	110.44%	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	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	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	235,382	202,063	180,503	181,965	177,373	174,992	158,448	6.81%
YoY %	16.49%	11.94%	-0.80%	2.59%	1.36%	10.44%	-	-
Horiz. %	148.55%	127.53%	113.92%	114.84%	111.94%	110.44%	100.00%	-
NOSH	92,670	92,689	92,565	92,839	92,865	92,588	86,113	1.22%
YoY %	-0.02%	0.13%	-0.30%	-0.03%	0.30%	7.52%	-	-
Horiz. %	107.61%	107.64%	107.49%	107.81%	107.84%	107.52%	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	7.06%	10.90%	3.49%	2.02%	2.61%	3.17%	4.66%	-
YoY %	-35.23%	212.32%	72.77%	-22.61%	-17.67%	-31.97%	-	-
Horiz. %	151.50%	233.91%	74.89%	43.35%	56.01%	68.03%	100.00%	-
ROE	3.76%	5.75%	1.56%	0.83%	0.90%	1.49%	3.08%	-
YoY %	-34.61%	268.59%	87.95%	-7.78%	-39.60%	-51.62%	-	-
Horiz. %	122.08%	186.69%	50.65%	26.95%	29.22%	48.38%	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	134.74	114.65	89.15	82.91	65.44	89.09	121.35	1.75%
YoY %	17.52%	28.60%	7.53%	26.70%	-26.55%	-26.58%	-	-
Horiz. %	111.03%	94.48%	73.47%	68.32%	53.93%	73.42%	100.00%	-
EPS	9.55	12.53	3.04	1.62	1.71	2.82	5.66	9.10%
YoY %	-23.78%	312.17%	87.65%	-5.26%	-39.36%	-50.18%	-	-
Horiz. %	168.73%	221.38%	53.71%	28.62%	30.21%	49.82%	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	2.54	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	134.79	114.72	89.08	83.10	65.60	89.05	112.81	3.00%
YoY %	17.49%	28.78%	7.20%	26.68%	-26.33%	-21.06%	-	-
Horiz. %	119.48%	101.69%	78.96%	73.66%	58.15%	78.94%	100.00%	-
EPS	9.55	12.54	3.04	1.62	1.71	2.82	5.26	10.44%
YoY %	-23.84%	312.50%	87.65%	-5.26%	-39.36%	-46.39%	-	-
Horiz. %	181.56%	238.40%	57.79%	30.80%	32.51%	53.61%	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	2.541	2.1813	1.9486	1.9644	1.9148	1.8891	1.7105	6.81%
YoY %	16.49%	11.94%	-0.80%	2.59%	1.36%	10.44%	-	-
Horiz. %	148.55%	127.52%	113.92%	114.84%	111.94%	110.44%	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	0.71	0.79	0.90	0.75	1.13	1.29	1.20	-8.36%
YoY %	-10.13%	-12.22%	20.00%	-33.63%	-12.40%	7.50%	-	-
Horiz. %	59.17%	65.83%	75.00%	62.50%	94.17%	107.50%	100.00%	-
P/EPS	9.95	7.18	26.32	38.27	43.27	40.78	25.80	-14.67%
YoY %	38.58%	-72.72%	-31.23%	-11.56%	6.11%	58.06%	-	-
Horiz. %	38.57%	27.83%	102.02%	148.33%	167.71%	158.06%	100.00%	-
EY	10.05	13.92	3.80	2.61	2.31	2.45	3.88	17.17%
YoY %	-27.80%	266.32%	45.59%	12.99%	-5.71%	-36.86%	-	-
Horiz. %	259.02%	358.76%	97.94%	67.27%	59.54%	63.14%	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	0.37	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	0.78	0.79	0.86	0.78	1.09	1.20	1.45	-9.80%
YoY %	-1.27%	-8.14%	10.26%	-28.44%	-9.17%	-17.24%	-	-
Horiz. %	53.79%	54.48%	59.31%	53.79%	75.17%	82.76%	100.00%	-
P/EPS	10.99	7.18	25.33	40.12	41.52	37.94	31.10	-15.90%
YoY %	53.06%	-71.65%	-36.86%	-3.37%	9.44%	21.99%	-	-
Horiz. %	35.34%	23.09%	81.45%	129.00%	133.50%	121.99%	100.00%	-
EY	9.10	13.92	3.95	2.49	2.41	2.64	3.22	18.88%
YoY %	-34.63%	252.41%	58.63%	3.32%	-8.71%	-18.01%	-	-
Horiz. %	282.61%	432.30%	122.67%	77.33%	74.84%	81.99%	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	0.41	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