[DLADY] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Cumulative Result
Revenue	262,853	125,999	459,051	355,361	235,212	115,464	420,471	-26.95%
YoY %	108.62%	-72.55%	29.18%	51.08%	103.71%	-72.54%	-	-
Horiz. %	62.51%	29.97%	109.18%	84.51%	55.94%	27.46%	100.00%	-
PBT	27,261	11,714	37,665	27,465	17,039	8,490	26,805	1.13%
YoY %	132.72%	-68.90%	37.14%	61.19%	100.69%	-68.33%	-	-
Horiz. %	101.70%	43.70%	140.51%	102.46%	63.57%	31.67%	100.00%	-
Tax	-7,642	-3,290	-10,542	-7,690	-4,837	-2,439	-7,082	5.21%
YoY %	-132.28%	68.79%	-37.09%	-58.98%	-98.32%	65.56%	-	-
Horiz. %	107.91%	46.46%	148.86%	108.59%	68.30%	34.44%	100.00%	-
NP	19,619	8,424	27,123	19,775	12,202	6,051	19,723	-0.35%
YoY %	132.89%	-68.94%	37.16%	62.06%	101.65%	-69.32%	-	-
Horiz. %	99.47%	42.71%	137.52%	100.26%	61.87%	30.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,619	8,424	27,123	19,775	12,202	6,051	19,723	-0.35%
YoY %	132.89%	-68.94%	37.16%	62.06%	101.65%	-69.32%	-	-
Horiz. %	99.47%	42.71%	137.52%	100.26%	61.87%	30.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.03%	28.09%	27.99%	28.00%	28.39%	28.73%	26.42%	-
YoY %	-0.21%	0.36%	-0.04%	-1.37%	-1.18%	8.74%	-	-
Horiz. %	106.09%	106.32%	105.94%	105.98%	107.46%	108.74%	100.00%	-
Total Cost	243,234	117,575	431,928	335,586	223,010	109,413	400,748	-28.37%
YoY %	106.88%	-72.78%	28.71%	50.48%	103.82%	-72.70%	-	-
Horiz. %	60.70%	29.34%	107.78%	83.74%	55.65%	27.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	119,058	126,744	118,399	132,473	124,771	137,668	131,827	-6.58%
YoY %	-6.06%	7.05%	-10.62%	6.17%	-9.37%	4.43%	-	-
Horiz. %	90.31%	96.14%	89.81%	100.49%	94.65%	104.43%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	19,106	-	40,415	19,103	19,099	-	35,804	-34.28%
YoY %	0.00%	-	111.56%	0.02%	0.00%	-	-	-
Horiz. %	53.36%	-	112.88%	53.35%	53.34%	-	100.00%	-
Div Payout %	97.39%	-	149.01%	96.60%	156.53%	-	181.54%	-
YoY %	0.00%	-	54.25%	-38.29%	0.00%	-	-	-
Horiz. %	53.65%	-	82.08%	53.21%	86.22%	-	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	119,058	126,744	118,399	132,473	124,771	137,668	131,827	-6.58%
YoY %	-6.06%	7.05%	-10.62%	6.17%	-9.37%	4.43%	-	-
Horiz. %	90.31%	96.14%	89.81%	100.49%	94.65%	104.43%	100.00%	-
NOSH	64,009	64,012	63,999	63,996	63,985	64,031	63,994	0.01%
YoY %	-0.00%	0.02%	0.00%	0.02%	-0.07%	0.06%	-	-
Horiz. %	100.02%	100.03%	100.01%	100.00%	99.99%	100.06%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	7.46%	6.69%	5.91%	5.56%	5.19%	5.24%	4.69%	-
YoY %	11.51%	13.20%	6.29%	7.13%	-0.95%	11.73%	-	-
Horiz. %	159.06%	142.64%	126.01%	118.55%	110.66%	111.73%	100.00%	-
ROE	16.48%	6.65%	22.91%	14.93%	9.78%	4.40%	14.96%	-
YoY %	147.82%	-70.97%	53.45%	52.66%	122.27%	-70.59%	-	-
Horiz. %	110.16%	44.45%	153.14%	99.80%	65.37%	29.41%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	410.65	196.84	717.27	555.28	367.60	180.32	657.05	-26.96%
YoY %	108.62%	-72.56%	29.17%	51.06%	103.86%	-72.56%	-	-
Horiz. %	62.50%	29.96%	109.17%	84.51%	55.95%	27.44%	100.00%	-
EPS	30.65	13.16	42.38	30.90	19.07	9.45	30.82	-0.36%
YoY %	132.90%	-68.95%	37.15%	62.03%	101.80%	-69.34%	-	-
Horiz. %	99.45%	42.70%	137.51%	100.26%	61.88%	30.66%	100.00%	-
DPS	29.85	0.00	63.15	29.85	29.85	0.00	55.95	-34.29%
YoY %	0.00%	0.00%	111.56%	0.00%	0.00%	0.00%	-	-
Horiz. %	53.35%	0.00%	112.87%	53.35%	53.35%	0.00%	100.00%	-
NAPS	1.86	1.98	1.85	2.07	1.95	2.15	2.06	-6.59%
YoY %	-6.06%	7.03%	-10.63%	6.15%	-9.30%	4.37%	-	-
Horiz. %	90.29%	96.12%	89.81%	100.49%	94.66%	104.37%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 64,015
RPS	410.71	196.87	717.27	555.25	367.52	180.41	656.99	-26.95%
YoY %	108.62%	-72.55%	29.18%	51.08%	103.71%	-72.54%	-	-
Horiz. %	62.51%	29.97%	109.18%	84.51%	55.94%	27.46%	100.00%	-
EPS	30.65	13.16	42.38	30.90	19.07	9.45	30.82	-0.36%
YoY %	132.90%	-68.95%	37.15%	62.03%	101.80%	-69.34%	-	-
Horiz. %	99.45%	42.70%	137.51%	100.26%	61.88%	30.66%	100.00%	-
DPS	29.85	0.00	63.15	29.85	29.84	0.00	55.94	-34.28%
YoY %	0.00%	0.00%	111.56%	0.03%	0.00%	0.00%	-	-
Horiz. %	53.36%	0.00%	112.89%	53.36%	53.34%	0.00%	100.00%	-
NAPS	1.8603	1.9804	1.85	2.0699	1.9496	2.1511	2.0598	-6.58%
YoY %	-6.06%	7.05%	-10.62%	6.17%	-9.37%	4.43%	-	-
Horiz. %	90.31%	96.15%	89.81%	100.49%	94.65%	104.43%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	8.90	7.50	6.25	6.00	5.50	5.50	4.56	-
P/RPS	2.17	3.81	0.87	1.08	1.50	3.05	0.69	115.10%
YoY %	-43.04%	337.93%	-19.44%	-28.00%	-50.82%	342.03%	-	-
Horiz. %	314.49%	552.17%	126.09%	156.52%	217.39%	442.03%	100.00%	-
P/EPS	29.04	56.99	14.75	19.42	28.84	58.20	14.80	56.92%
YoY %	-49.04%	286.37%	-24.05%	-32.66%	-50.45%	293.24%	-	-
Horiz. %	196.22%	385.07%	99.66%	131.22%	194.86%	393.24%	100.00%	-
EY	3.44	1.75	6.78	5.15	3.47	1.72	6.76	-36.33%
YoY %	96.57%	-74.19%	31.65%	48.41%	101.74%	-74.56%	-	-
Horiz. %	50.89%	25.89%	100.30%	76.18%	51.33%	25.44%	100.00%	-
DY	3.35	0.00	10.10	4.98	5.43	0.00	12.27	-58.01%
YoY %	0.00%	0.00%	102.81%	-8.29%	0.00%	0.00%	-	-
Horiz. %	27.30%	0.00%	82.31%	40.59%	44.25%	0.00%	100.00%	-
P/NAPS	4.78	3.79	3.38	2.90	2.82	2.56	2.21	67.48%
YoY %	26.12%	12.13%	16.55%	2.84%	10.16%	15.84%	-	-
Horiz. %	216.29%	171.49%	152.94%	131.22%	127.60%	115.84%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	08/08/06	23/05/06	15/02/06	25/11/05	24/08/05	25/05/05	28/02/05	-
Price	9.40	9.05	7.60	6.05	5.75	5.90	4.88	-
P/RPS	2.29	4.60	1.06	1.09	1.56	3.27	0.74	112.79%
YoY %	-50.22%	333.96%	-2.75%	-30.13%	-52.29%	341.89%	-	-
Horiz. %	309.46%	621.62%	143.24%	147.30%	210.81%	441.89%	100.00%	-
P/EPS	30.67	68.77	17.93	19.58	30.15	62.43	15.83	55.60%
YoY %	-55.40%	283.55%	-8.43%	-35.06%	-51.71%	294.38%	-	-
Horiz. %	193.75%	434.43%	113.27%	123.69%	190.46%	394.38%	100.00%	-
EY	3.26	1.45	5.58	5.11	3.32	1.60	6.32	-35.75%
YoY %	124.83%	-74.01%	9.20%	53.92%	107.50%	-74.68%	-	-
Horiz. %	51.58%	22.94%	88.29%	80.85%	52.53%	25.32%	100.00%	-
DY	3.18	0.00	8.31	4.93	5.19	0.00	11.47	-57.58%
YoY %	0.00%	0.00%	68.56%	-5.01%	0.00%	0.00%	-	-
Horiz. %	27.72%	0.00%	72.45%	42.98%	45.25%	0.00%	100.00%	-
P/NAPS	5.05	4.57	4.11	2.92	2.95	2.74	2.37	65.81%
YoY %	10.50%	11.19%	40.75%	-1.02%	7.66%	15.61%	-	-
Horiz. %	213.08%	192.83%	173.42%	123.21%	124.47%	115.61%	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