[DKLS] YoY TTM Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	188,319	175,295	250,948	257,103	214,605	155,395	142,190	4.78%
YoY %	7.43%	-30.15%	-2.39%	19.80%	38.10%	9.29%	-	-
Horiz. %	132.44%	123.28%	176.49%	180.82%	150.93%	109.29%	100.00%	-
PBT	24,710	20,311	17,438	40,612	25,293	5,927	3,943	35.74%
YoY %	21.66%	16.48%	-57.06%	60.57%	326.74%	50.32%	-	-
Horiz. %	626.68%	515.12%	442.25%	1,029.98%	641.47%	150.32%	100.00%	-
Tax	-7,914	-7,602	-6,495	-5,713	-5,987	-2,302	491	-
YoY %	-4.10%	-17.04%	-13.69%	4.58%	-160.08%	-568.84%	-	-
Horiz. %	-1,611.81%	-1,548.27%	-1,322.81%	-1,163.54%	-1,219.35%	-468.84%	100.00%	-
NP	16,796	12,709	10,943	34,899	19,306	3,625	4,434	24.82%
YoY %	32.16%	16.14%	-68.64%	80.77%	432.58%	-18.25%	-	-
Horiz. %	378.80%	286.63%	246.80%	787.08%	435.41%	81.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,520	12,382	20,437	34,949	23,117	3,505	4,459	27.87%
YoY %	57.65%	-39.41%	-41.52%	51.18%	559.54%	-21.39%	-	-
Horiz. %	437.77%	277.69%	458.33%	783.79%	518.43%	78.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.03%	37.43%	37.25%	14.07%	23.67%	38.84%	-12.45%	-
YoY %	-14.43%	0.48%	164.75%	-40.56%	-39.06%	411.97%	-	-
Horiz. %	-257.27%	-300.64%	-299.20%	-113.01%	-190.12%	-311.97%	100.00%	-
Total Cost	171,523	162,586	240,005	222,204	195,299	151,770	137,756	3.71%
YoY %	5.50%	-32.26%	8.01%	13.78%	28.68%	10.17%	-	-
Horiz. %	124.51%	118.02%	174.22%	161.30%	141.77%	110.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	274,390	257,487	245,259	235,503	202,134	180,671	182,280	7.04%
YoY %	6.56%	4.99%	4.14%	16.51%	11.88%	-0.88%	-	-
Horiz. %	150.53%	141.26%	134.55%	129.20%	110.89%	99.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	2,781	2,096	2,766	2,762	4,636	2,801	-	-
YoY %	32.68%	-24.22%	0.14%	-40.42%	65.51%	0.00%	-	-
Horiz. %	99.29%	74.83%	98.75%	98.61%	165.51%	100.00%	-	-
Div Payout %	14.25%	16.93%	13.54%	7.91%	20.06%	79.94%	-	-
YoY %	-15.83%	25.04%	71.18%	-60.57%	-74.91%	0.00%	-	-
Horiz. %	17.83%	21.18%	16.94%	9.89%	25.09%	100.00%	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	274,390	257,487	245,259	235,503	202,134	180,671	182,280	7.04%
YoY %	6.56%	4.99%	4.14%	16.51%	11.88%	-0.88%	-	-
Horiz. %	150.53%	141.26%	134.55%	129.20%	110.89%	99.12%	100.00%	-
NOSH	92,699	92,754	92,729	92,717	92,722	92,651	93,000	-0.05%
YoY %	-0.06%	0.03%	0.01%	-0.01%	0.08%	-0.38%	-	-
Horiz. %	99.68%	99.74%	99.71%	99.70%	99.70%	99.62%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	8.92%	7.25%	4.36%	13.57%	9.00%	2.33%	3.12%	-
YoY %	23.03%	66.28%	-67.87%	50.78%	286.27%	-25.32%	-	-
Horiz. %	285.90%	232.37%	139.74%	434.94%	288.46%	74.68%	100.00%	-
ROE	7.11%	4.81%	8.33%	14.84%	11.44%	1.94%	2.45%	-
YoY %	47.82%	-42.26%	-43.87%	29.72%	489.69%	-20.82%	-	-
Horiz. %	290.20%	196.33%	340.00%	605.71%	466.94%	79.18%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	203.15	188.99	270.62	277.30	231.45	167.72	152.89	4.84%
YoY %	7.49%	-30.16%	-2.41%	19.81%	38.00%	9.70%	-	-
Horiz. %	132.87%	123.61%	177.00%	181.37%	151.38%	109.70%	100.00%	-
EPS	21.06	13.35	22.04	37.69	24.93	3.78	4.79	27.96%
YoY %	57.75%	-39.43%	-41.52%	51.18%	559.52%	-21.09%	-	-
Horiz. %	439.67%	278.71%	460.13%	786.85%	520.46%	78.91%	100.00%	-
DPS	3.00	2.25	3.00	3.00	5.00	3.00	0.00	-
YoY %	33.33%	-25.00%	0.00%	-40.00%	66.67%	0.00%	-	-
Horiz. %	100.00%	75.00%	100.00%	100.00%	166.67%	100.00%	-	-
NAPS	2.96	2.776	2.6449	2.54	2.18	1.95	1.96	7.10%
YoY %	6.63%	4.96%	4.13%	16.51%	11.79%	-0.51%	-	-
Horiz. %	151.02%	141.63%	134.94%	129.59%	111.22%	99.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 92,717
RPS	203.30	189.24	270.91	277.55	231.67	167.75	153.50	4.78%
YoY %	7.43%	-30.15%	-2.39%	19.80%	38.10%	9.28%	-	-
Horiz. %	132.44%	123.28%	176.49%	180.81%	150.93%	109.28%	100.00%	-
EPS	21.07	13.37	22.06	37.73	24.96	3.78	4.81	27.88%
YoY %	57.59%	-39.39%	-41.53%	51.16%	560.32%	-21.41%	-	-
Horiz. %	438.05%	277.96%	458.63%	784.41%	518.92%	78.59%	100.00%	-
DPS	3.00	2.26	2.99	2.98	5.01	3.02	0.00	-
YoY %	32.74%	-24.41%	0.34%	-40.52%	65.89%	0.00%	-	-
Horiz. %	99.34%	74.83%	99.01%	98.68%	165.89%	100.00%	-	-
NAPS	2.9621	2.7796	2.6476	2.5423	2.1821	1.9504	1.9678	7.04%
YoY %	6.57%	4.99%	4.14%	16.51%	11.88%	-0.88%	-	-
Horiz. %	150.53%	141.25%	134.55%	129.20%	110.89%	99.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.13	1.06	1.01	0.95	0.90	0.80	0.62	-
P/RPS	0.56	0.56	0.37	0.34	0.39	0.48	0.41	5.32%
YoY %	0.00%	51.35%	8.82%	-12.82%	-18.75%	17.07%	-	-
Horiz. %	136.59%	136.59%	90.24%	82.93%	95.12%	117.07%	100.00%	-
P/EPS	5.37	7.94	4.58	2.52	3.61	21.15	12.93	-13.61%
YoY %	-32.37%	73.36%	81.75%	-30.19%	-82.93%	63.57%	-	-
Horiz. %	41.53%	61.41%	35.42%	19.49%	27.92%	163.57%	100.00%	-
EY	18.63	12.59	21.82	39.68	27.70	4.73	7.73	15.77%
YoY %	47.97%	-42.30%	-45.01%	43.25%	485.62%	-38.81%	-	-
Horiz. %	241.01%	162.87%	282.28%	513.32%	358.34%	61.19%	100.00%	-
DY	2.65	2.12	2.97	3.16	5.56	3.75	0.00	-
YoY %	25.00%	-28.62%	-6.01%	-43.17%	48.27%	0.00%	-	-
Horiz. %	70.67%	56.53%	79.20%	84.27%	148.27%	100.00%	-	-
P/NAPS	0.38	0.38	0.38	0.37	0.41	0.41	0.32	2.90%
YoY %	0.00%	0.00%	2.70%	-9.76%	0.00%	28.12%	-	-
Horiz. %	118.75%	118.75%	118.75%	115.62%	128.12%	128.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	15/08/12	19/08/11	19/08/10	24/08/09	21/08/08	28/08/07	16/08/06	-
Price	1.11	1.00	1.40	1.05	0.90	0.77	0.65	-
P/RPS	0.55	0.53	0.52	0.38	0.39	0.46	0.43	4.18%
YoY %	3.77%	1.92%	36.84%	-2.56%	-15.22%	6.98%	-	-
Horiz. %	127.91%	123.26%	120.93%	88.37%	90.70%	106.98%	100.00%	-
P/EPS	5.27	7.49	6.35	2.79	3.61	20.35	13.56	-14.56%
YoY %	-29.64%	17.95%	127.60%	-22.71%	-82.26%	50.07%	-	-
Horiz. %	38.86%	55.24%	46.83%	20.58%	26.62%	150.07%	100.00%	-
EY	18.97	13.35	15.74	35.90	27.70	4.91	7.38	17.02%
YoY %	42.10%	-15.18%	-56.16%	29.60%	464.15%	-33.47%	-	-
Horiz. %	257.05%	180.89%	213.28%	486.45%	375.34%	66.53%	100.00%	-
DY	2.70	2.25	2.14	2.86	5.56	3.90	0.00	-
YoY %	20.00%	5.14%	-25.17%	-48.56%	42.56%	0.00%	-	-
Horiz. %	69.23%	57.69%	54.87%	73.33%	142.56%	100.00%	-	-
P/NAPS	0.38	0.36	0.53	0.41	0.41	0.39	0.33	2.37%
YoY %	5.56%	-32.08%	29.27%	0.00%	5.13%	18.18%	-	-
Horiz. %	115.15%	109.09%	160.61%	124.24%	124.24%	118.18%	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