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

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	238,067	177,568	177,408	280,600	250,076	195,452	146,278	8.44%
YoY %	34.07%	0.09%	-36.78%	12.21%	27.95%	33.62%	-	-
Horiz. %	162.75%	121.39%	121.28%	191.83%	170.96%	133.62%	100.00%	-
PBT	24,682	23,978	17,728	21,072	44,308	16,419	4,687	31.86%
YoY %	2.94%	35.25%	-15.87%	-52.44%	169.86%	250.31%	-	-
Horiz. %	526.61%	511.59%	378.24%	449.58%	945.34%	350.31%	100.00%	-
Tax	-8,509	-6,380	-6,629	-7,840	-6,153	-3,941	-1,811	29.38%
YoY %	-33.37%	3.76%	15.45%	-27.42%	-56.13%	-117.61%	-	-
Horiz. %	469.85%	352.29%	366.04%	432.91%	339.76%	217.61%	100.00%	-
NP	16,173	17,598	11,099	13,232	38,155	12,478	2,876	33.31%
YoY %	-8.10%	58.55%	-16.12%	-65.32%	205.78%	333.87%	-	-
Horiz. %	562.34%	611.89%	385.92%	460.08%	1,326.67%	433.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,582	19,880	11,240	21,716	38,176	16,245	2,781	38.40%
YoY %	-1.50%	76.87%	-48.24%	-43.12%	135.00%	484.14%	-	-
Horiz. %	704.14%	714.85%	404.17%	780.87%	1,372.74%	584.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.47%	26.61%	37.39%	37.21%	13.89%	24.00%	38.64%	-
YoY %	29.54%	-28.83%	0.48%	167.89%	-42.12%	-37.89%	-	-
Horiz. %	89.21%	68.87%	96.77%	96.30%	35.95%	62.11%	100.00%	-
Total Cost	221,894	159,970	166,309	267,368	211,921	182,974	143,402	7.53%
YoY %	38.71%	-3.81%	-37.80%	26.16%	15.82%	27.60%	-	-
Horiz. %	154.74%	111.55%	115.97%	186.45%	147.78%	127.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	286,441	269,755	252,443	241,698	230,635	192,604	181,180	7.92%
YoY %	6.19%	6.86%	4.45%	4.80%	19.75%	6.31%	-	-
Horiz. %	158.10%	148.89%	139.33%	133.40%	127.30%	106.31%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	2,780	2,781	2,096	2,766	2,762	4,636	2,801	-0.12%
YoY %	-0.04%	32.68%	-24.22%	0.14%	-40.42%	65.51%	-	-
Horiz. %	99.25%	99.29%	74.83%	98.75%	98.61%	165.51%	100.00%	-
Div Payout %	14.20%	13.99%	18.65%	12.74%	7.24%	28.54%	100.75%	-
YoY %	1.50%	-24.99%	46.39%	75.97%	-74.63%	-71.67%	-	-
Horiz. %	14.09%	13.89%	18.51%	12.65%	7.19%	28.33%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	286,441	269,755	252,443	241,698	230,635	192,604	181,180	7.92%
YoY %	6.19%	6.86%	4.45%	4.80%	19.75%	6.31%	-	-
Horiz. %	158.10%	148.89%	139.33%	133.40%	127.30%	106.31%	100.00%	-
NOSH	92,699	92,699	92,820	92,960	92,624	92,598	92,439	0.04%
YoY %	0.00%	-0.13%	-0.15%	0.36%	0.03%	0.17%	-	-
Horiz. %	100.28%	100.28%	100.41%	100.56%	100.20%	100.17%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	6.79%	9.91%	6.26%	4.72%	15.26%	6.38%	1.97%	-
YoY %	-31.48%	58.31%	32.63%	-69.07%	139.18%	223.86%	-	-
Horiz. %	344.67%	503.05%	317.77%	239.59%	774.62%	323.86%	100.00%	-
ROE	6.84%	7.37%	4.45%	8.98%	16.55%	8.43%	1.53%	-
YoY %	-7.19%	65.62%	-50.45%	-45.74%	96.32%	450.98%	-	-
Horiz. %	447.06%	481.70%	290.85%	586.93%	1,081.70%	550.98%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	256.82	191.55	191.13	301.85	269.99	211.08	158.24	8.39%
YoY %	34.07%	0.22%	-36.68%	11.80%	27.91%	33.39%	-	-
Horiz. %	162.30%	121.05%	120.78%	190.75%	170.62%	133.39%	100.00%	-
EPS	21.12	21.45	12.11	23.36	41.22	17.54	3.01	38.32%
YoY %	-1.54%	77.13%	-48.16%	-43.33%	135.01%	482.72%	-	-
Horiz. %	701.66%	712.62%	402.33%	776.08%	1,369.44%	582.72%	100.00%	-
DPS	3.00	3.00	2.25	3.00	3.00	5.00	3.00	0.00%
YoY %	0.00%	33.33%	-25.00%	0.00%	-40.00%	66.67%	-	-
Horiz. %	100.00%	100.00%	75.00%	100.00%	100.00%	166.67%	100.00%	-
NAPS	3.09	2.91	2.7197	2.60	2.49	2.08	1.96	7.87%
YoY %	6.19%	7.00%	4.60%	4.42%	19.71%	6.12%	-	-
Horiz. %	157.65%	148.47%	138.76%	132.65%	127.04%	106.12%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 92,960
RPS	256.82	191.55	191.38	302.70	269.77	210.84	157.80	8.44%
YoY %	34.07%	0.09%	-36.78%	12.21%	27.95%	33.61%	-	-
Horiz. %	162.75%	121.39%	121.28%	191.83%	170.96%	133.61%	100.00%	-
EPS	21.12	21.45	12.13	23.43	41.18	17.52	3.00	38.39%
YoY %	-1.54%	76.83%	-48.23%	-43.10%	135.05%	484.00%	-	-
Horiz. %	704.00%	715.00%	404.33%	781.00%	1,372.67%	584.00%	100.00%	-
DPS	3.00	3.00	2.26	2.98	2.98	5.00	3.02	-0.11%
YoY %	0.00%	32.74%	-24.16%	0.00%	-40.40%	65.56%	-	-
Horiz. %	99.34%	99.34%	74.83%	98.68%	98.68%	165.56%	100.00%	-
NAPS	3.09	2.91	2.7232	2.6073	2.488	2.0777	1.9545	7.92%
YoY %	6.19%	6.86%	4.45%	4.80%	19.75%	6.30%	-	-
Horiz. %	158.10%	148.89%	139.33%	133.40%	127.30%	106.30%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	1.14	1.06	1.07	1.15	0.95	0.88	0.67	-
P/RPS	0.44	0.55	0.56	0.38	0.35	0.42	0.42	0.77%
YoY %	-20.00%	-1.79%	47.37%	8.57%	-16.67%	0.00%	-	-
Horiz. %	104.76%	130.95%	133.33%	90.48%	83.33%	100.00%	100.00%	-
P/EPS	5.40	4.94	8.84	4.92	2.30	5.02	22.27	-21.01%
YoY %	9.31%	-44.12%	79.67%	113.91%	-54.18%	-77.46%	-	-
Horiz. %	24.25%	22.18%	39.69%	22.09%	10.33%	22.54%	100.00%	-
EY	18.53	20.23	11.32	20.31	43.39	19.94	4.49	26.62%
YoY %	-8.40%	78.71%	-44.26%	-53.19%	117.60%	344.10%	-	-
Horiz. %	412.69%	450.56%	252.12%	452.34%	966.37%	444.10%	100.00%	-
DY	2.63	2.83	2.10	2.61	3.16	5.68	4.48	-8.48%
YoY %	-7.07%	34.76%	-19.54%	-17.41%	-44.37%	26.79%	-	-
Horiz. %	58.71%	63.17%	46.88%	58.26%	70.54%	126.79%	100.00%	-
P/NAPS	0.37	0.36	0.39	0.44	0.38	0.42	0.34	1.41%
YoY %	2.78%	-7.69%	-11.36%	15.79%	-9.52%	23.53%	-	-
Horiz. %	108.82%	105.88%	114.71%	129.41%	111.76%	123.53%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	22/05/13	21/05/12	23/05/11	24/05/10	25/05/09	23/05/08	22/05/07	-
Price	1.29	1.07	1.09	1.03	0.93	0.93	0.75	-
P/RPS	0.50	0.56	0.57	0.34	0.34	0.44	0.47	1.03%
YoY %	-10.71%	-1.75%	67.65%	0.00%	-22.73%	-6.38%	-	-
Horiz. %	106.38%	119.15%	121.28%	72.34%	72.34%	93.62%	100.00%	-
P/EPS	6.11	4.99	9.00	4.41	2.26	5.30	24.93	-20.87%
YoY %	22.44%	-44.56%	104.08%	95.13%	-57.36%	-78.74%	-	-
Horiz. %	24.51%	20.02%	36.10%	17.69%	9.07%	21.26%	100.00%	-
EY	16.38	20.04	11.11	22.68	44.32	18.86	4.01	26.40%
YoY %	-18.26%	80.38%	-51.01%	-48.83%	134.99%	370.32%	-	-
Horiz. %	408.48%	499.75%	277.06%	565.59%	1,105.24%	470.32%	100.00%	-
DY	2.33	2.80	2.06	2.91	3.23	5.38	4.00	-8.60%
YoY %	-16.79%	35.92%	-29.21%	-9.91%	-39.96%	34.50%	-	-
Horiz. %	58.25%	70.00%	51.50%	72.75%	80.75%	134.50%	100.00%	-
P/NAPS	0.42	0.37	0.40	0.40	0.37	0.45	0.38	1.68%
YoY %	13.51%	-7.50%	0.00%	8.11%	-17.78%	18.42%	-	-
Horiz. %	110.53%	97.37%	105.26%	105.26%	97.37%	118.42%	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