[DKLS] YoY TTM Result on 31-Mar-2011 [#1]

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	219,900	238,067	177,568	177,408	280,600	250,076	195,452	1.98%
YoY %	-7.63%	34.07%	0.09%	-36.78%	12.21%	27.95%	-	-
Horiz. %	112.51%	121.80%	90.85%	90.77%	143.56%	127.95%	100.00%	-
PBT	32,272	24,682	23,978	17,728	21,072	44,308	16,419	11.91%
YoY %	30.75%	2.94%	35.25%	-15.87%	-52.44%	169.86%	-	-
Horiz. %	196.55%	150.33%	146.04%	107.97%	128.34%	269.86%	100.00%	-
Tax	-8,296	-8,509	-6,380	-6,629	-7,840	-6,153	-3,941	13.20%
YoY %	2.50%	-33.37%	3.76%	15.45%	-27.42%	-56.13%	-	-
Horiz. %	210.50%	215.91%	161.89%	168.21%	198.93%	156.13%	100.00%	-
NP	23,976	16,173	17,598	11,099	13,232	38,155	12,478	11.49%
YoY %	48.25%	-8.10%	58.55%	-16.12%	-65.32%	205.78%	-	-
Horiz. %	192.15%	129.61%	141.03%	88.95%	106.04%	305.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,016	19,582	19,880	11,240	21,716	38,176	16,245	7.45%
YoY %	27.75%	-1.50%	76.87%	-48.24%	-43.12%	135.00%	-	-
Horiz. %	153.99%	120.54%	122.38%	69.19%	133.68%	235.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.71%	34.47%	26.61%	37.39%	37.21%	13.89%	24.00%	-
YoY %	-25.41%	29.54%	-28.83%	0.48%	167.89%	-42.12%	-	-
Horiz. %	107.12%	143.62%	110.87%	155.79%	155.04%	57.88%	100.00%	-
Total Cost	195,924	221,894	159,970	166,309	267,368	211,921	182,974	1.14%
YoY %	-11.70%	38.71%	-3.81%	-37.80%	26.16%	15.82%	-	-
Horiz. %	107.08%	121.27%	87.43%	90.89%	146.12%	115.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	312,397	286,441	269,755	252,443	241,698	230,635	192,604	8.39%
YoY %	9.06%	6.19%	6.86%	4.45%	4.80%	19.75%	-	-
Horiz. %	162.20%	148.72%	140.06%	131.07%	125.49%	119.75%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	2,780	2,780	2,781	2,096	2,766	2,762	4,636	-8.16%
YoY %	0.00%	-0.04%	32.68%	-24.22%	0.14%	-40.42%	-	-
Horiz. %	59.97%	59.97%	59.99%	45.21%	59.66%	59.58%	100.00%	-
Div Payout %	11.12%	14.20%	13.99%	18.65%	12.74%	7.24%	28.54%	-
YoY %	-21.69%	1.50%	-24.99%	46.39%	75.97%	-74.63%	-	-
Horiz. %	38.96%	49.75%	49.02%	65.35%	44.64%	25.37%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	312,397	286,441	269,755	252,443	241,698	230,635	192,604	8.39%
YoY %	9.06%	6.19%	6.86%	4.45%	4.80%	19.75%	-	-
Horiz. %	162.20%	148.72%	140.06%	131.07%	125.49%	119.75%	100.00%	-
NOSH	92,699	92,699	92,699	92,820	92,960	92,624	92,598	0.01%
YoY %	0.00%	0.00%	-0.13%	-0.15%	0.36%	0.03%	-	-
Horiz. %	100.11%	100.11%	100.11%	100.24%	100.39%	100.03%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	10.90%	6.79%	9.91%	6.26%	4.72%	15.26%	6.38%	-
YoY %	60.53%	-31.48%	58.31%	32.63%	-69.07%	139.18%	-	-
Horiz. %	170.85%	106.43%	155.33%	98.12%	73.98%	239.18%	100.00%	-
ROE	8.01%	6.84%	7.37%	4.45%	8.98%	16.55%	8.43%	-
YoY %	17.11%	-7.19%	65.62%	-50.45%	-45.74%	96.32%	-	-
Horiz. %	95.02%	81.14%	87.43%	52.79%	106.52%	196.32%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	237.22	256.82	191.55	191.13	301.85	269.99	211.08	1.96%
YoY %	-7.63%	34.07%	0.22%	-36.68%	11.80%	27.91%	-	-
Horiz. %	112.38%	121.67%	90.75%	90.55%	143.00%	127.91%	100.00%	-
EPS	26.99	21.12	21.45	12.11	23.36	41.22	17.54	7.44%
YoY %	27.79%	-1.54%	77.13%	-48.16%	-43.33%	135.01%	-	-
Horiz. %	153.88%	120.41%	122.29%	69.04%	133.18%	235.01%	100.00%	-
DPS	3.00	3.00	3.00	2.25	3.00	3.00	5.00	-8.15%
YoY %	0.00%	0.00%	33.33%	-25.00%	0.00%	-40.00%	-	-
Horiz. %	60.00%	60.00%	60.00%	45.00%	60.00%	60.00%	100.00%	-
NAPS	3.37	3.09	2.91	2.7197	2.60	2.49	2.08	8.37%
YoY %	9.06%	6.19%	7.00%	4.60%	4.42%	19.71%	-	-
Horiz. %	162.02%	148.56%	139.90%	130.75%	125.00%	119.71%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 92,820
RPS	237.22	256.82	191.55	191.38	302.70	269.77	210.84	1.98%
YoY %	-7.63%	34.07%	0.09%	-36.78%	12.21%	27.95%	-	-
Horiz. %	112.51%	121.81%	90.85%	90.77%	143.57%	127.95%	100.00%	-
EPS	26.99	21.12	21.45	12.13	23.43	41.18	17.52	7.46%
YoY %	27.79%	-1.54%	76.83%	-48.23%	-43.10%	135.05%	-	-
Horiz. %	154.05%	120.55%	122.43%	69.24%	133.73%	235.05%	100.00%	-
DPS	3.00	3.00	3.00	2.26	2.98	2.98	5.00	-8.15%
YoY %	0.00%	0.00%	32.74%	-24.16%	0.00%	-40.40%	-	-
Horiz. %	60.00%	60.00%	60.00%	45.20%	59.60%	59.60%	100.00%	-
NAPS	3.37	3.09	2.91	2.7232	2.6073	2.488	2.0777	8.39%
YoY %	9.06%	6.19%	6.86%	4.45%	4.80%	19.75%	-	-
Horiz. %	162.20%	148.72%	140.06%	131.07%	125.49%	119.75%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	1.64	1.14	1.06	1.07	1.15	0.95	0.88	-
P/RPS	0.69	0.44	0.55	0.56	0.38	0.35	0.42	8.62%
YoY %	56.82%	-20.00%	-1.79%	47.37%	8.57%	-16.67%	-	-
Horiz. %	164.29%	104.76%	130.95%	133.33%	90.48%	83.33%	100.00%	-
P/EPS	6.08	5.40	4.94	8.84	4.92	2.30	5.02	3.24%
YoY %	12.59%	9.31%	-44.12%	79.67%	113.91%	-54.18%	-	-
Horiz. %	121.12%	107.57%	98.41%	176.10%	98.01%	45.82%	100.00%	-
EY	16.45	18.53	20.23	11.32	20.31	43.39	19.94	-3.15%
YoY %	-11.23%	-8.40%	78.71%	-44.26%	-53.19%	117.60%	-	-
Horiz. %	82.50%	92.93%	101.45%	56.77%	101.86%	217.60%	100.00%	-
DY	1.83	2.63	2.83	2.10	2.61	3.16	5.68	-17.19%
YoY %	-30.42%	-7.07%	34.76%	-19.54%	-17.41%	-44.37%	-	-
Horiz. %	32.22%	46.30%	49.82%	36.97%	45.95%	55.63%	100.00%	-
P/NAPS	0.49	0.37	0.36	0.39	0.44	0.38	0.42	2.60%
YoY %	32.43%	2.78%	-7.69%	-11.36%	15.79%	-9.52%	-	-
Horiz. %	116.67%	88.10%	85.71%	92.86%	104.76%	90.48%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	29/05/14	22/05/13	21/05/12	23/05/11	24/05/10	25/05/09	23/05/08	-
Price	1.69	1.29	1.07	1.09	1.03	0.93	0.93	-
P/RPS	0.71	0.50	0.56	0.57	0.34	0.34	0.44	8.29%
YoY %	42.00%	-10.71%	-1.75%	67.65%	0.00%	-22.73%	-	-
Horiz. %	161.36%	113.64%	127.27%	129.55%	77.27%	77.27%	100.00%	-
P/EPS	6.26	6.11	4.99	9.00	4.41	2.26	5.30	2.81%
YoY %	2.45%	22.44%	-44.56%	104.08%	95.13%	-57.36%	-	-
Horiz. %	118.11%	115.28%	94.15%	169.81%	83.21%	42.64%	100.00%	-
EY	15.97	16.38	20.04	11.11	22.68	44.32	18.86	-2.73%
YoY %	-2.50%	-18.26%	80.38%	-51.01%	-48.83%	134.99%	-	-
Horiz. %	84.68%	86.85%	106.26%	58.91%	120.25%	234.99%	100.00%	-
DY	1.78	2.33	2.80	2.06	2.91	3.23	5.38	-16.82%
YoY %	-23.61%	-16.79%	35.92%	-29.21%	-9.91%	-39.96%	-	-
Horiz. %	33.09%	43.31%	52.04%	38.29%	54.09%	60.04%	100.00%	-
P/NAPS	0.50	0.42	0.37	0.40	0.40	0.37	0.45	1.77%
YoY %	19.05%	13.51%	-7.50%	0.00%	8.11%	-17.78%	-	-
Horiz. %	111.11%	93.33%	82.22%	88.89%	88.89%	82.22%	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