[DLADY] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Cumulative Result
Revenue	420,471	325,370	215,009	104,907	372,686	285,713	187,911	70.65%
YoY %	29.23%	51.33%	104.95%	-71.85%	30.44%	52.05%	-	-
Horiz. %	223.76%	173.15%	114.42%	55.83%	198.33%	152.05%	100.00%	-
PBT	26,805	17,193	10,809	5,146	20,916	18,164	13,298	59.23%
YoY %	55.91%	59.06%	110.05%	-75.40%	15.15%	36.59%	-	-
Horiz. %	201.57%	129.29%	81.28%	38.70%	157.29%	136.59%	100.00%	-
Tax	-7,082	-4,811	-3,020	-1,442	-5,432	-4,584	-3,326	65.13%
YoY %	-47.20%	-59.30%	-109.43%	73.45%	-18.50%	-37.82%	-	-
Horiz. %	212.93%	144.65%	90.80%	43.36%	163.32%	137.82%	100.00%	-
NP	19,723	12,382	7,789	3,704	15,484	13,580	9,972	57.23%
YoY %	59.29%	58.97%	110.29%	-76.08%	14.02%	36.18%	-	-
Horiz. %	197.78%	124.17%	78.11%	37.14%	155.27%	136.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,723	12,382	7,789	3,704	15,484	13,580	9,972	57.23%
YoY %	59.29%	58.97%	110.29%	-76.08%	14.02%	36.18%	-	-
Horiz. %	197.78%	124.17%	78.11%	37.14%	155.27%	136.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.42%	27.98%	27.94%	28.02%	25.97%	25.24%	25.01%	-
YoY %	-5.58%	0.14%	-0.29%	7.89%	2.89%	0.92%	-	-
Horiz. %	105.64%	111.88%	111.72%	112.04%	103.84%	100.92%	100.00%	-
Total Cost	400,748	312,988	207,220	101,203	357,202	272,133	177,939	71.39%
YoY %	28.04%	51.04%	104.76%	-71.67%	31.26%	52.94%	-	-
Horiz. %	225.22%	175.90%	116.46%	56.88%	200.74%	152.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	131,827	127,339	122,243	151,614	147,862	147,831	144,011	-5.69%
YoY %	3.52%	4.17%	-19.37%	2.54%	0.02%	2.65%	-	-
Horiz. %	91.54%	88.42%	84.88%	105.28%	102.67%	102.65%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	35,804	32,922	32,928	-	8,161	5,279	5,280	256.18%
YoY %	8.75%	-0.02%	0.00%	-	54.59%	-0.02%	-	-
Horiz. %	678.11%	623.52%	623.64%	-	154.56%	99.98%	100.00%	-
Div Payout %	181.54%	265.89%	422.76%	-	52.71%	38.88%	52.95%	-
YoY %	-31.72%	-37.11%	0.00%	-	35.57%	-26.57%	-	-
Horiz. %	342.85%	502.15%	798.41%	-	99.55%	73.43%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	131,827	127,339	122,243	151,614	147,862	147,831	144,011	-5.69%
YoY %	3.52%	4.17%	-19.37%	2.54%	0.02%	2.65%	-	-
Horiz. %	91.54%	88.42%	84.88%	105.28%	102.67%	102.65%	100.00%	-
NOSH	63,994	63,989	64,001	63,972	64,009	63,996	64,005	-0.01%
YoY %	0.01%	-0.02%	0.05%	-0.06%	0.02%	-0.01%	-	-
Horiz. %	99.98%	99.98%	99.99%	99.95%	100.01%	99.99%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	4.69%	3.81%	3.62%	3.53%	4.15%	4.75%	5.31%	-
YoY %	23.10%	5.25%	2.55%	-14.94%	-12.63%	-10.55%	-	-
Horiz. %	88.32%	71.75%	68.17%	66.48%	78.15%	89.45%	100.00%	-
ROE	14.96%	9.72%	6.37%	2.44%	10.47%	9.19%	6.92%	-
YoY %	53.91%	52.59%	161.07%	-76.70%	13.93%	32.80%	-	-
Horiz. %	216.18%	140.46%	92.05%	35.26%	151.30%	132.80%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	657.05	508.47	335.94	163.99	582.23	446.45	293.59	70.67%
YoY %	29.22%	51.36%	104.85%	-71.83%	30.41%	52.07%	-	-
Horiz. %	223.80%	173.19%	114.42%	55.86%	198.31%	152.07%	100.00%	-
EPS	30.82	19.35	12.17	5.79	24.19	21.22	15.58	57.25%
YoY %	59.28%	59.00%	110.19%	-76.06%	14.00%	36.20%	-	-
Horiz. %	197.82%	124.20%	78.11%	37.16%	155.26%	136.20%	100.00%	-
DPS	55.95	51.45	51.45	0.00	12.75	8.25	8.25	256.21%
YoY %	8.75%	0.00%	0.00%	0.00%	54.55%	0.00%	-	-
Horiz. %	678.18%	623.64%	623.64%	0.00%	154.55%	100.00%	100.00%	-
NAPS	2.06	1.99	1.91	2.37	2.31	2.31	2.25	-5.68%
YoY %	3.52%	4.19%	-19.41%	2.60%	0.00%	2.67%	-	-
Horiz. %	91.56%	88.44%	84.89%	105.33%	102.67%	102.67%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 63,972
RPS	656.99	508.39	335.95	163.92	582.32	446.43	293.61	70.66%
YoY %	29.23%	51.33%	104.95%	-71.85%	30.44%	52.05%	-	-
Horiz. %	223.76%	173.15%	114.42%	55.83%	198.33%	152.05%	100.00%	-
EPS	30.82	19.35	12.17	5.79	24.19	21.22	15.58	57.25%
YoY %	59.28%	59.00%	110.19%	-76.06%	14.00%	36.20%	-	-
Horiz. %	197.82%	124.20%	78.11%	37.16%	155.26%	136.20%	100.00%	-
DPS	55.94	51.44	51.45	0.00	12.75	8.25	8.25	256.17%
YoY %	8.75%	-0.02%	0.00%	0.00%	54.55%	0.00%	-	-
Horiz. %	678.06%	623.52%	623.64%	0.00%	154.55%	100.00%	100.00%	-
NAPS	2.0598	1.9897	1.91	2.369	2.3104	2.3099	2.2502	-5.69%
YoY %	3.52%	4.17%	-19.38%	2.54%	0.02%	2.65%	-	-
Horiz. %	91.54%	88.42%	84.88%	105.28%	102.68%	102.65%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	4.56	4.38	4.36	4.18	4.00	4.20	4.22	-
P/RPS	0.69	0.86	1.30	2.55	0.69	0.94	1.44	-38.62%
YoY %	-19.77%	-33.85%	-49.02%	269.57%	-26.60%	-34.72%	-	-
Horiz. %	47.92%	59.72%	90.28%	177.08%	47.92%	65.28%	100.00%	-
P/EPS	14.80	22.64	35.83	72.19	16.54	19.79	27.09	-33.04%
YoY %	-34.63%	-36.81%	-50.37%	336.46%	-16.42%	-26.95%	-	-
Horiz. %	54.63%	83.57%	132.26%	266.48%	61.06%	73.05%	100.00%	-
EY	6.76	4.42	2.79	1.39	6.05	5.05	3.69	49.44%
YoY %	52.94%	58.42%	100.72%	-77.02%	19.80%	36.86%	-	-
Horiz. %	183.20%	119.78%	75.61%	37.67%	163.96%	136.86%	100.00%	-
DY	12.27	11.75	11.80	0.00	3.19	1.96	1.95	238.93%
YoY %	4.43%	-0.42%	0.00%	0.00%	62.76%	0.51%	-	-
Horiz. %	629.23%	602.56%	605.13%	0.00%	163.59%	100.51%	100.00%	-
P/NAPS	2.21	2.20	2.28	1.76	1.73	1.82	1.88	11.32%
YoY %	0.45%	-3.51%	29.55%	1.73%	-4.95%	-3.19%	-	-
Horiz. %	117.55%	117.02%	121.28%	93.62%	92.02%	96.81%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/02/05	30/11/04	25/08/04	20/04/04	19/03/04	11/11/03	06/08/03	-
Price	4.88	4.64	4.20	5.55	4.12	4.22	4.24	-
P/RPS	0.74	0.91	1.25	3.38	0.71	0.95	1.44	-35.71%
YoY %	-18.68%	-27.20%	-63.02%	376.06%	-25.26%	-34.03%	-	-
Horiz. %	51.39%	63.19%	86.81%	234.72%	49.31%	65.97%	100.00%	-
P/EPS	15.83	23.98	34.51	95.85	17.03	19.89	27.21	-30.19%
YoY %	-33.99%	-30.51%	-64.00%	462.83%	-14.38%	-26.90%	-	-
Horiz. %	58.18%	88.13%	126.83%	352.26%	62.59%	73.10%	100.00%	-
EY	6.32	4.17	2.90	1.04	5.87	5.03	3.67	43.43%
YoY %	51.56%	43.79%	178.85%	-82.28%	16.70%	37.06%	-	-
Horiz. %	172.21%	113.62%	79.02%	28.34%	159.95%	137.06%	100.00%	-
DY	11.47	11.09	12.25	0.00	3.09	1.95	1.95	224.10%
YoY %	3.43%	-9.47%	0.00%	0.00%	58.46%	0.00%	-	-
Horiz. %	588.21%	568.72%	628.21%	0.00%	158.46%	100.00%	100.00%	-
P/NAPS	2.37	2.33	2.20	2.34	1.78	1.83	1.88	16.61%
YoY %	1.72%	5.91%	-5.98%	31.46%	-2.73%	-2.66%	-	-
Horiz. %	126.06%	123.94%	117.02%	124.47%	94.68%	97.34%	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