[DKLS] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	280,600	250,076	195,452	146,278	135,048	122,912	211,505	4.82%
YoY %	12.21%	27.95%	33.62%	8.32%	9.87%	-41.89%	-	-
Horiz. %	132.67%	118.24%	92.41%	69.16%	63.85%	58.11%	100.00%	-
PBT	21,072	44,308	16,419	4,687	3,903	6,557	11,247	11.02%
YoY %	-52.44%	169.86%	250.31%	20.09%	-40.48%	-41.70%	-	-
Horiz. %	187.36%	393.95%	145.99%	41.67%	34.70%	58.30%	100.00%	-
Tax	-7,840	-6,153	-3,941	-1,811	555	-2,579	-3,615	13.76%
YoY %	-27.42%	-56.13%	-117.61%	-426.31%	121.52%	28.66%	-	-
Horiz. %	216.87%	170.21%	109.02%	50.10%	-15.35%	71.34%	100.00%	-
NP	13,232	38,155	12,478	2,876	4,458	3,978	7,632	9.60%
YoY %	-65.32%	205.78%	333.87%	-35.49%	12.07%	-47.88%	-	-
Horiz. %	173.38%	499.93%	163.50%	37.68%	58.41%	52.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,716	38,176	16,245	2,781	4,496	3,978	7,632	19.02%
YoY %	-43.12%	135.00%	484.14%	-38.15%	13.02%	-47.88%	-	-
Horiz. %	284.54%	500.21%	212.85%	36.44%	58.91%	52.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.21%	13.89%	24.00%	38.64%	-14.22%	39.33%	32.14%	-
YoY %	167.89%	-42.12%	-37.89%	371.73%	-136.16%	22.37%	-	-
Horiz. %	115.77%	43.22%	74.67%	120.22%	-44.24%	122.37%	100.00%	-
Total Cost	267,368	211,921	182,974	143,402	130,590	118,934	203,873	4.62%
YoY %	26.16%	15.82%	27.60%	9.81%	9.80%	-41.66%	-	-
Horiz. %	131.14%	103.95%	89.75%	70.34%	64.05%	58.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	241,698	230,635	192,604	181,180	180,846	177,531	174,852	5.54%
YoY %	4.80%	19.75%	6.31%	0.18%	1.87%	1.53%	-	-
Horiz. %	138.23%	131.90%	110.15%	103.62%	103.43%	101.53%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	2,766	2,762	4,636	2,801	-	2,633	3,636	-4.45%
YoY %	0.14%	-40.42%	65.51%	0.00%	-	-27.59%	-	-
Horiz. %	76.07%	75.96%	127.50%	77.04%	-	72.41%	100.00%	-
Div Payout %	12.74%	7.24%	28.54%	100.75%	-	66.20%	47.65%	-
YoY %	75.97%	-74.63%	-71.67%	0.00%	-	38.93%	-	-
Horiz. %	26.74%	15.19%	59.90%	211.44%	-	138.93%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	241,698	230,635	192,604	181,180	180,846	177,531	174,852	5.54%
YoY %	4.80%	19.75%	6.31%	0.18%	1.87%	1.53%	-	-
Horiz. %	138.23%	131.90%	110.15%	103.62%	103.43%	101.53%	100.00%	-
NOSH	92,960	92,624	92,598	92,439	92,741	93,437	93,006	-0.00%
YoY %	0.36%	0.03%	0.17%	-0.33%	-0.74%	0.46%	-	-
Horiz. %	99.95%	99.59%	99.56%	99.39%	99.72%	100.46%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	4.72%	15.26%	6.38%	1.97%	3.30%	3.24%	3.61%	-
YoY %	-69.07%	139.18%	223.86%	-40.30%	1.85%	-10.25%	-	-
Horiz. %	130.75%	422.71%	176.73%	54.57%	91.41%	89.75%	100.00%	-
ROE	8.98%	16.55%	8.43%	1.53%	2.49%	2.24%	4.36%	-
YoY %	-45.74%	96.32%	450.98%	-38.55%	11.16%	-48.62%	-	-
Horiz. %	205.96%	379.59%	193.35%	35.09%	57.11%	51.38%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	301.85	269.99	211.08	158.24	145.62	131.54	227.41	4.83%
YoY %	11.80%	27.91%	33.39%	8.67%	10.70%	-42.16%	-	-
Horiz. %	132.73%	118.72%	92.82%	69.58%	64.03%	57.84%	100.00%	-
EPS	23.36	41.22	17.54	3.01	4.85	4.26	8.21	19.02%
YoY %	-43.33%	135.01%	482.72%	-37.94%	13.85%	-48.11%	-	-
Horiz. %	284.53%	502.07%	213.64%	36.66%	59.07%	51.89%	100.00%	-
DPS	3.00	3.00	5.00	3.00	0.00	2.82	3.91	-4.31%
YoY %	0.00%	-40.00%	66.67%	0.00%	0.00%	-27.88%	-	-
Horiz. %	76.73%	76.73%	127.88%	76.73%	0.00%	72.12%	100.00%	-
NAPS	2.60	2.49	2.08	1.96	1.95	1.90	1.88	5.55%
YoY %	4.42%	19.71%	6.12%	0.51%	2.63%	1.06%	-	-
Horiz. %	138.30%	132.45%	110.64%	104.26%	103.72%	101.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 92,439
RPS	302.92	269.96	211.00	157.91	145.79	132.69	228.33	4.82%
YoY %	12.21%	27.94%	33.62%	8.31%	9.87%	-41.89%	-	-
Horiz. %	132.67%	118.23%	92.41%	69.16%	63.85%	58.11%	100.00%	-
EPS	23.44	41.21	17.54	3.00	4.85	4.29	8.24	19.02%
YoY %	-43.12%	134.95%	484.67%	-38.14%	13.05%	-47.94%	-	-
Horiz. %	284.47%	500.12%	212.86%	36.41%	58.86%	52.06%	100.00%	-
DPS	2.99	2.98	5.01	3.02	0.00	2.84	3.93	-4.45%
YoY %	0.34%	-40.52%	65.89%	0.00%	0.00%	-27.74%	-	-
Horiz. %	76.08%	75.83%	127.48%	76.84%	0.00%	72.26%	100.00%	-
NAPS	2.6092	2.4898	2.0792	1.9559	1.9523	1.9165	1.8876	5.54%
YoY %	4.80%	19.75%	6.30%	0.18%	1.87%	1.53%	-	-
Horiz. %	138.23%	131.90%	110.15%	103.62%	103.43%	101.53%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.15	0.95	0.88	0.67	0.64	0.79	1.48	-
P/RPS	0.38	0.35	0.42	0.42	0.44	0.60	0.65	-8.55%
YoY %	8.57%	-16.67%	0.00%	-4.55%	-26.67%	-7.69%	-	-
Horiz. %	58.46%	53.85%	64.62%	64.62%	67.69%	92.31%	100.00%	-
P/EPS	4.92	2.30	5.02	22.27	13.20	18.56	18.04	-19.46%
YoY %	113.91%	-54.18%	-77.46%	68.71%	-28.88%	2.88%	-	-
Horiz. %	27.27%	12.75%	27.83%	123.45%	73.17%	102.88%	100.00%	-
EY	20.31	43.39	19.94	4.49	7.57	5.39	5.54	24.16%
YoY %	-53.19%	117.60%	344.10%	-40.69%	40.45%	-2.71%	-	-
Horiz. %	366.61%	783.21%	359.93%	81.05%	136.64%	97.29%	100.00%	-
DY	2.61	3.16	5.68	4.48	0.00	3.57	2.64	-0.19%
YoY %	-17.41%	-44.37%	26.79%	0.00%	0.00%	35.23%	-	-
Horiz. %	98.86%	119.70%	215.15%	169.70%	0.00%	135.23%	100.00%	-
P/NAPS	0.44	0.38	0.42	0.34	0.33	0.42	0.79	-9.28%
YoY %	15.79%	-9.52%	23.53%	3.03%	-21.43%	-46.84%	-	-
Horiz. %	55.70%	48.10%	53.16%	43.04%	41.77%	53.16%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	24/05/10	25/05/09	23/05/08	22/05/07	29/05/06	20/05/05	24/05/04	-
Price	1.03	0.93	0.93	0.75	0.65	0.67	1.25	-
P/RPS	0.34	0.34	0.44	0.47	0.45	0.51	0.55	-7.69%
YoY %	0.00%	-22.73%	-6.38%	4.44%	-11.76%	-7.27%	-	-
Horiz. %	61.82%	61.82%	80.00%	85.45%	81.82%	92.73%	100.00%	-
P/EPS	4.41	2.26	5.30	24.93	13.41	15.74	15.23	-18.65%
YoY %	95.13%	-57.36%	-78.74%	85.91%	-14.80%	3.35%	-	-
Horiz. %	28.96%	14.84%	34.80%	163.69%	88.05%	103.35%	100.00%	-
EY	22.68	44.32	18.86	4.01	7.46	6.35	6.56	22.95%
YoY %	-48.83%	134.99%	370.32%	-46.25%	17.48%	-3.20%	-	-
Horiz. %	345.73%	675.61%	287.50%	61.13%	113.72%	96.80%	100.00%	-
DY	2.91	3.23	5.38	4.00	0.00	4.21	3.13	-1.20%
YoY %	-9.91%	-39.96%	34.50%	0.00%	0.00%	34.50%	-	-
Horiz. %	92.97%	103.19%	171.88%	127.80%	0.00%	134.50%	100.00%	-
P/NAPS	0.40	0.37	0.45	0.38	0.33	0.35	0.66	-8.00%
YoY %	8.11%	-17.78%	18.42%	15.15%	-5.71%	-46.97%	-	-
Horiz. %	60.61%	56.06%	68.18%	57.58%	50.00%	53.03%	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