[DKLS] YoY TTM Result on 31-Mar-2005 [#1]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	195,452	146,278	135,048	122,912	211,505	202,613	216,152	-1.66%
YoY %	33.62%	8.32%	9.87%	-41.89%	4.39%	-6.26%	-	-
Horiz. %	90.42%	67.67%	62.48%	56.86%	97.85%	93.74%	100.00%	-
PBT	16,419	4,687	3,903	6,557	11,247	21,942	19,338	-2.68%
YoY %	250.31%	20.09%	-40.48%	-41.70%	-48.74%	13.47%	-	-
Horiz. %	84.91%	24.24%	20.18%	33.91%	58.16%	113.47%	100.00%	-
Tax	-3,941	-1,811	555	-2,579	-3,615	-7,619	-6,033	-6.84%
YoY %	-117.61%	-426.31%	121.52%	28.66%	52.55%	-26.29%	-	-
Horiz. %	65.32%	30.02%	-9.20%	42.75%	59.92%	126.29%	100.00%	-
NP	12,478	2,876	4,458	3,978	7,632	14,323	13,305	-1.06%
YoY %	333.87%	-35.49%	12.07%	-47.88%	-46.72%	7.65%	-	-
Horiz. %	93.78%	21.62%	33.51%	29.90%	57.36%	107.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,245	2,781	4,496	3,978	7,632	14,323	13,305	3.38%
YoY %	484.14%	-38.15%	13.02%	-47.88%	-46.72%	7.65%	-	-
Horiz. %	122.10%	20.90%	33.79%	29.90%	57.36%	107.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	38.64%	-14.22%	39.33%	32.14%	34.72%	31.20%	-
YoY %	-37.89%	371.73%	-136.16%	22.37%	-7.43%	11.28%	-	-
Horiz. %	76.92%	123.85%	-45.58%	126.06%	103.01%	111.28%	100.00%	-
Total Cost	182,974	143,402	130,590	118,934	203,873	188,290	202,847	-1.70%
YoY %	27.60%	9.81%	9.80%	-41.66%	8.28%	-7.18%	-	-
Horiz. %	90.20%	70.69%	64.38%	58.63%	100.51%	92.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,604	181,180	180,846	177,531	174,852	151,005	134,841	6.11%
YoY %	6.31%	0.18%	1.87%	1.53%	15.79%	11.99%	-	-
Horiz. %	142.84%	134.37%	134.12%	131.66%	129.67%	111.99%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	4,636	2,801	-	2,633	3,636	-	2,108	14.02%
YoY %	65.51%	0.00%	-	-27.59%	0.00%	-	-	-
Horiz. %	219.92%	132.87%	-	124.91%	172.49%	-	100.00%	-
Div Payout %	28.54%	100.75%	-	66.20%	47.65%	-	15.85%	-
YoY %	-71.67%	0.00%	-	38.93%	0.00%	-	-	-
Horiz. %	180.06%	635.65%	-	417.67%	300.63%	-	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	192,604	181,180	180,846	177,531	174,852	151,005	134,841	6.11%
YoY %	6.31%	0.18%	1.87%	1.53%	15.79%	11.99%	-	-
Horiz. %	142.84%	134.37%	134.12%	131.66%	129.67%	111.99%	100.00%	-
NOSH	92,598	92,439	92,741	93,437	93,006	83,428	79,788	2.51%
YoY %	0.17%	-0.33%	-0.74%	0.46%	11.48%	4.56%	-	-
Horiz. %	116.06%	115.86%	116.23%	117.11%	116.57%	104.56%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	6.38%	1.97%	3.30%	3.24%	3.61%	7.07%	6.16%	-
YoY %	223.86%	-40.30%	1.85%	-10.25%	-48.94%	14.77%	-	-
Horiz. %	103.57%	31.98%	53.57%	52.60%	58.60%	114.77%	100.00%	-
ROE	8.43%	1.53%	2.49%	2.24%	4.36%	9.49%	9.87%	-
YoY %	450.98%	-38.55%	11.16%	-48.62%	-54.06%	-3.85%	-	-
Horiz. %	85.41%	15.50%	25.23%	22.70%	44.17%	96.15%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	211.08	158.24	145.62	131.54	227.41	242.86	270.91	-4.07%
YoY %	33.39%	8.67%	10.70%	-42.16%	-6.36%	-10.35%	-	-
Horiz. %	77.92%	58.41%	53.75%	48.55%	83.94%	89.65%	100.00%	-
EPS	17.54	3.01	4.85	4.26	8.21	17.17	16.68	0.84%
YoY %	482.72%	-37.94%	13.85%	-48.11%	-52.18%	2.94%	-	-
Horiz. %	105.16%	18.05%	29.08%	25.54%	49.22%	102.94%	100.00%	-
DPS	5.00	3.00	0.00	2.82	3.91	0.00	2.64	11.22%
YoY %	66.67%	0.00%	0.00%	-27.88%	0.00%	0.00%	-	-
Horiz. %	189.39%	113.64%	0.00%	106.82%	148.11%	0.00%	100.00%	-
NAPS	2.08	1.96	1.95	1.90	1.88	1.81	1.69	3.51%
YoY %	6.12%	0.51%	2.63%	1.06%	3.87%	7.10%	-	-
Horiz. %	123.08%	115.98%	115.38%	112.43%	111.24%	107.10%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 93,437
RPS	210.84	157.80	145.68	132.59	228.16	218.57	233.17	-1.66%
YoY %	33.61%	8.32%	9.87%	-41.89%	4.39%	-6.26%	-	-
Horiz. %	90.42%	67.68%	62.48%	56.86%	97.85%	93.74%	100.00%	-
EPS	17.52	3.00	4.85	4.29	8.23	15.45	14.35	3.37%
YoY %	484.00%	-38.14%	13.05%	-47.87%	-46.73%	7.67%	-	-
Horiz. %	122.09%	20.91%	33.80%	29.90%	57.35%	107.67%	100.00%	-
DPS	5.00	3.02	0.00	2.84	3.92	0.00	2.27	14.05%
YoY %	65.56%	0.00%	0.00%	-27.55%	0.00%	0.00%	-	-
Horiz. %	220.26%	133.04%	0.00%	125.11%	172.69%	0.00%	100.00%	-
NAPS	2.0777	1.9545	1.9509	1.9151	1.8862	1.629	1.4546	6.11%
YoY %	6.30%	0.18%	1.87%	1.53%	15.79%	11.99%	-	-
Horiz. %	142.84%	134.37%	134.12%	131.66%	129.67%	111.99%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	0.88	0.67	0.64	0.79	1.48	1.40	1.81	-
P/RPS	0.42	0.42	0.44	0.60	0.65	0.58	0.67	-7.48%
YoY %	0.00%	-4.55%	-26.67%	-7.69%	12.07%	-13.43%	-	-
Horiz. %	62.69%	62.69%	65.67%	89.55%	97.01%	86.57%	100.00%	-
P/EPS	5.02	22.27	13.20	18.56	18.04	8.15	10.85	-12.04%
YoY %	-77.46%	68.71%	-28.88%	2.88%	121.35%	-24.88%	-	-
Horiz. %	46.27%	205.25%	121.66%	171.06%	166.27%	75.12%	100.00%	-
EY	19.94	4.49	7.57	5.39	5.54	12.26	9.21	13.72%
YoY %	344.10%	-40.69%	40.45%	-2.71%	-54.81%	33.12%	-	-
Horiz. %	216.50%	48.75%	82.19%	58.52%	60.15%	133.12%	100.00%	-
DY	5.68	4.48	0.00	3.57	2.64	0.00	1.46	25.38%
YoY %	26.79%	0.00%	0.00%	35.23%	0.00%	0.00%	-	-
Horiz. %	389.04%	306.85%	0.00%	244.52%	180.82%	0.00%	100.00%	-
P/NAPS	0.42	0.34	0.33	0.42	0.79	0.77	1.07	-14.41%
YoY %	23.53%	3.03%	-21.43%	-46.84%	2.60%	-28.04%	-	-
Horiz. %	39.25%	31.78%	30.84%	39.25%	73.83%	71.96%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	23/05/08	22/05/07	29/05/06	20/05/05	24/05/04	13/05/03	02/05/02	-
Price	0.93	0.75	0.65	0.67	1.25	1.38	2.23	-
P/RPS	0.44	0.47	0.45	0.51	0.55	0.57	0.82	-9.84%
YoY %	-6.38%	4.44%	-11.76%	-7.27%	-3.51%	-30.49%	-	-
Horiz. %	53.66%	57.32%	54.88%	62.20%	67.07%	69.51%	100.00%	-
P/EPS	5.30	24.93	13.41	15.74	15.23	8.04	13.37	-14.27%
YoY %	-78.74%	85.91%	-14.80%	3.35%	89.43%	-39.87%	-	-
Horiz. %	39.64%	186.46%	100.30%	117.73%	113.91%	60.13%	100.00%	-
EY	18.86	4.01	7.46	6.35	6.56	12.44	7.48	16.64%
YoY %	370.32%	-46.25%	17.48%	-3.20%	-47.27%	66.31%	-	-
Horiz. %	252.14%	53.61%	99.73%	84.89%	87.70%	166.31%	100.00%	-
DY	5.38	4.00	0.00	4.21	3.13	0.00	1.18	28.74%
YoY %	34.50%	0.00%	0.00%	34.50%	0.00%	0.00%	-	-
Horiz. %	455.93%	338.98%	0.00%	356.78%	265.25%	0.00%	100.00%	-
P/NAPS	0.45	0.38	0.33	0.35	0.66	0.76	1.32	-16.40%
YoY %	18.42%	15.15%	-5.71%	-46.97%	-13.16%	-42.42%	-	-
Horiz. %	34.09%	28.79%	25.00%	26.52%	50.00%	57.58%	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