[DLADY] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Cumulative Result
Revenue	302,144	147,984	513,650	398,851	262,853	125,999	459,051	-24.39%
YoY %	104.17%	-71.19%	28.78%	51.74%	108.62%	-72.55%	-	-
Horiz. %	65.82%	32.24%	111.89%	86.89%	57.26%	27.45%	100.00%	-
PBT	37,884	20,561	59,930	45,331	27,261	11,714	37,665	0.38%
YoY %	84.25%	-65.69%	32.21%	66.29%	132.72%	-68.90%	-	-
Horiz. %	100.58%	54.59%	159.11%	120.35%	72.38%	31.10%	100.00%	-
Tax	-10,229	-5,551	-16,865	-12,694	-7,642	-3,290	-10,542	-1.99%
YoY %	-84.27%	67.09%	-32.86%	-66.11%	-132.28%	68.79%	-	-
Horiz. %	97.03%	52.66%	159.98%	120.41%	72.49%	31.21%	100.00%	-
NP	27,655	15,010	43,065	32,637	19,619	8,424	27,123	1.30%
YoY %	84.24%	-65.15%	31.95%	66.35%	132.89%	-68.94%	-	-
Horiz. %	101.96%	55.34%	158.78%	120.33%	72.33%	31.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,655	15,010	43,065	32,637	19,619	8,424	27,123	1.30%
YoY %	84.24%	-65.15%	31.95%	66.35%	132.89%	-68.94%	-	-
Horiz. %	101.96%	55.34%	158.78%	120.33%	72.33%	31.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.00%	27.00%	28.14%	28.00%	28.03%	28.09%	27.99%	-
YoY %	0.00%	-4.05%	0.50%	-0.11%	-0.21%	0.36%	-	-
Horiz. %	96.46%	96.46%	100.54%	100.04%	100.14%	100.36%	100.00%	-
Total Cost	274,489	132,974	470,585	366,214	243,234	117,575	431,928	-26.14%
YoY %	106.42%	-71.74%	28.50%	50.56%	106.88%	-72.78%	-	-
Horiz. %	63.55%	30.79%	108.95%	84.79%	56.31%	27.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	129,282	135,698	120,958	131,827	119,058	126,744	118,399	6.05%
YoY %	-4.73%	12.19%	-8.24%	10.73%	-6.06%	7.05%	-	-
Horiz. %	109.19%	114.61%	102.16%	111.34%	100.56%	107.05%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	-	-	40,415	19,102	19,106	-	40,415	-
YoY %	-	-	111.57%	-0.02%	0.00%	-	-	-
Horiz. %	-	-	100.00%	47.26%	47.27%	-	100.00%	-
Div Payout %	-	-	93.85%	58.53%	97.39%	-	149.01%	-
YoY %	-	-	60.35%	-39.90%	0.00%	-	-	-
Horiz. %	-	-	62.98%	39.28%	65.36%	-	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	129,282	135,698	120,958	131,827	119,058	126,744	118,399	6.05%
YoY %	-4.73%	12.19%	-8.24%	10.73%	-6.06%	7.05%	-	-
Horiz. %	109.19%	114.61%	102.16%	111.34%	100.56%	107.05%	100.00%	-
NOSH	64,001	64,008	63,999	63,994	64,009	64,012	63,999	0.00%
YoY %	-0.01%	0.01%	0.01%	-0.02%	-0.00%	0.02%	-	-
Horiz. %	100.00%	100.01%	100.00%	99.99%	100.02%	100.02%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	9.15%	10.14%	8.38%	8.18%	7.46%	6.69%	5.91%	-
YoY %	-9.76%	21.00%	2.44%	9.65%	11.51%	13.20%	-	-
Horiz. %	154.82%	171.57%	141.79%	138.41%	126.23%	113.20%	100.00%	-
ROE	21.39%	11.06%	35.60%	24.76%	16.48%	6.65%	22.91%	-
YoY %	93.40%	-68.93%	43.78%	50.24%	147.82%	-70.97%	-	-
Horiz. %	93.37%	48.28%	155.39%	108.08%	71.93%	29.03%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	472.09	231.19	802.59	623.26	410.65	196.84	717.27	-24.39%
YoY %	104.20%	-71.19%	28.77%	51.77%	108.62%	-72.56%	-	-
Horiz. %	65.82%	32.23%	111.90%	86.89%	57.25%	27.44%	100.00%	-
EPS	43.21	23.45	67.29	51.00	30.65	13.16	42.38	1.30%
YoY %	84.26%	-65.15%	31.94%	66.39%	132.90%	-68.95%	-	-
Horiz. %	101.96%	55.33%	158.78%	120.34%	72.32%	31.05%	100.00%	-
DPS	0.00	0.00	63.15	29.85	29.85	0.00	63.15	-
YoY %	0.00%	0.00%	111.56%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	100.00%	47.27%	47.27%	0.00%	100.00%	-
NAPS	2.02	2.12	1.89	2.06	1.86	1.98	1.85	6.05%
YoY %	-4.72%	12.17%	-8.25%	10.75%	-6.06%	7.03%	-	-
Horiz. %	109.19%	114.59%	102.16%	111.35%	100.54%	107.03%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 64,001
RPS	472.10	231.23	802.58	623.20	410.71	196.87	717.27	-24.39%
YoY %	104.17%	-71.19%	28.78%	51.74%	108.62%	-72.55%	-	-
Horiz. %	65.82%	32.24%	111.89%	86.88%	57.26%	27.45%	100.00%	-
EPS	43.21	23.45	67.29	51.00	30.65	13.16	42.38	1.30%
YoY %	84.26%	-65.15%	31.94%	66.39%	132.90%	-68.95%	-	-
Horiz. %	101.96%	55.33%	158.78%	120.34%	72.32%	31.05%	100.00%	-
DPS	0.00	0.00	63.15	29.85	29.85	0.00	63.15	-
YoY %	0.00%	0.00%	111.56%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	100.00%	47.27%	47.27%	0.00%	100.00%	-
NAPS	2.02	2.1203	1.89	2.0598	1.8603	1.9804	1.85	6.05%
YoY %	-4.73%	12.19%	-8.24%	10.72%	-6.06%	7.05%	-	-
Horiz. %	109.19%	114.61%	102.16%	111.34%	100.56%	107.05%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	11.50	11.80	12.00	10.20	8.90	7.50	6.25	-
P/RPS	2.44	5.10	1.50	1.64	2.17	3.81	0.87	99.25%
YoY %	-52.16%	240.00%	-8.54%	-24.42%	-43.04%	337.93%	-	-
Horiz. %	280.46%	586.21%	172.41%	188.51%	249.43%	437.93%	100.00%	-
P/EPS	26.61	50.32	17.83	20.00	29.04	56.99	14.75	48.35%
YoY %	-47.12%	182.22%	-10.85%	-31.13%	-49.04%	286.37%	-	-
Horiz. %	180.41%	341.15%	120.88%	135.59%	196.88%	386.37%	100.00%	-
EY	3.76	1.99	5.61	5.00	3.44	1.75	6.78	-32.57%
YoY %	88.94%	-64.53%	12.20%	45.35%	96.57%	-74.19%	-	-
Horiz. %	55.46%	29.35%	82.74%	73.75%	50.74%	25.81%	100.00%	-
DY	0.00	0.00	5.26	2.93	3.35	0.00	10.10	-
YoY %	0.00%	0.00%	79.52%	-12.54%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	52.08%	29.01%	33.17%	0.00%	100.00%	-
P/NAPS	5.69	5.57	6.35	4.95	4.78	3.79	3.38	41.64%
YoY %	2.15%	-12.28%	28.28%	3.56%	26.12%	12.13%	-	-
Horiz. %	168.34%	164.79%	187.87%	146.45%	141.42%	112.13%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	27/08/07	21/05/07	15/02/07	28/11/06	08/08/06	23/05/06	15/02/06	-
Price	11.60	12.10	11.60	11.70	9.40	9.05	7.60	-
P/RPS	2.46	5.23	1.45	1.88	2.29	4.60	1.06	75.55%
YoY %	-52.96%	260.69%	-22.87%	-17.90%	-50.22%	333.96%	-	-
Horiz. %	232.08%	493.40%	136.79%	177.36%	216.04%	433.96%	100.00%	-
P/EPS	26.85	51.60	17.24	22.94	30.67	68.77	17.93	30.98%
YoY %	-47.97%	199.30%	-24.85%	-25.20%	-55.40%	283.55%	-	-
Horiz. %	149.75%	287.79%	96.15%	127.94%	171.05%	383.55%	100.00%	-
EY	3.73	1.94	5.80	4.36	3.26	1.45	5.58	-23.60%
YoY %	92.27%	-66.55%	33.03%	33.74%	124.83%	-74.01%	-	-
Horiz. %	66.85%	34.77%	103.94%	78.14%	58.42%	25.99%	100.00%	-
DY	0.00	0.00	5.44	2.55	3.18	0.00	8.31	-
YoY %	0.00%	0.00%	113.33%	-19.81%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	65.46%	30.69%	38.27%	0.00%	100.00%	-
P/NAPS	5.74	5.71	6.14	5.68	5.05	4.57	4.11	25.01%
YoY %	0.53%	-7.00%	8.10%	12.48%	10.50%	11.19%	-	-
Horiz. %	139.66%	138.93%	149.39%	138.20%	122.87%	111.19%	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