[DLADY] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Cumulative Result
Revenue	513,650	398,851	262,853	125,999	459,051	355,361	235,212	68.08%
YoY %	28.78%	51.74%	108.62%	-72.55%	29.18%	51.08%	-	-
Horiz. %	218.38%	169.57%	111.75%	53.57%	195.16%	151.08%	100.00%	-
PBT	59,930	45,331	27,261	11,714	37,665	27,465	17,039	130.74%
YoY %	32.21%	66.29%	132.72%	-68.90%	37.14%	61.19%	-	-
Horiz. %	351.72%	266.04%	159.99%	68.75%	221.05%	161.19%	100.00%	-
Tax	-16,865	-12,694	-7,642	-3,290	-10,542	-7,690	-4,837	129.41%
YoY %	-32.86%	-66.11%	-132.28%	68.79%	-37.09%	-58.98%	-	-
Horiz. %	348.67%	262.44%	157.99%	68.02%	217.95%	158.98%	100.00%	-
NP	43,065	32,637	19,619	8,424	27,123	19,775	12,202	131.27%
YoY %	31.95%	66.35%	132.89%	-68.94%	37.16%	62.06%	-	-
Horiz. %	352.93%	267.47%	160.79%	69.04%	222.28%	162.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,065	32,637	19,619	8,424	27,123	19,775	12,202	131.27%
YoY %	31.95%	66.35%	132.89%	-68.94%	37.16%	62.06%	-	-
Horiz. %	352.93%	267.47%	160.79%	69.04%	222.28%	162.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.14%	28.00%	28.03%	28.09%	27.99%	28.00%	28.39%	-
YoY %	0.50%	-0.11%	-0.21%	0.36%	-0.04%	-1.37%	-	-
Horiz. %	99.12%	98.63%	98.73%	98.94%	98.59%	98.63%	100.00%	-
Total Cost	470,585	366,214	243,234	117,575	431,928	335,586	223,010	64.29%
YoY %	28.50%	50.56%	106.88%	-72.78%	28.71%	50.48%	-	-
Horiz. %	211.02%	164.21%	109.07%	52.72%	193.68%	150.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	120,958	131,827	119,058	126,744	118,399	132,473	124,771	-2.04%
YoY %	-8.24%	10.73%	-6.06%	7.05%	-10.62%	6.17%	-	-
Horiz. %	96.94%	105.66%	95.42%	101.58%	94.89%	106.17%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	40,415	19,102	19,106	-	40,415	19,103	19,099	64.59%
YoY %	111.57%	-0.02%	0.00%	-	111.56%	0.02%	-	-
Horiz. %	211.61%	100.02%	100.04%	-	211.61%	100.02%	100.00%	-
Div Payout %	93.85%	58.53%	97.39%	-	149.01%	96.60%	156.53%	-
YoY %	60.35%	-39.90%	0.00%	-	54.25%	-38.29%	-	-
Horiz. %	59.96%	37.39%	62.22%	-	95.20%	61.71%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	120,958	131,827	119,058	126,744	118,399	132,473	124,771	-2.04%
YoY %	-8.24%	10.73%	-6.06%	7.05%	-10.62%	6.17%	-	-
Horiz. %	96.94%	105.66%	95.42%	101.58%	94.89%	106.17%	100.00%	-
NOSH	63,999	63,994	64,009	64,012	63,999	63,996	63,985	0.01%
YoY %	0.01%	-0.02%	-0.00%	0.02%	0.00%	0.02%	-	-
Horiz. %	100.02%	100.01%	100.04%	100.04%	100.02%	100.02%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	8.38%	8.18%	7.46%	6.69%	5.91%	5.56%	5.19%	-
YoY %	2.44%	9.65%	11.51%	13.20%	6.29%	7.13%	-	-
Horiz. %	161.46%	157.61%	143.74%	128.90%	113.87%	107.13%	100.00%	-
ROE	35.60%	24.76%	16.48%	6.65%	22.91%	14.93%	9.78%	-
YoY %	43.78%	50.24%	147.82%	-70.97%	53.45%	52.66%	-	-
Horiz. %	364.01%	253.17%	168.51%	68.00%	234.25%	152.66%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	802.59	623.26	410.65	196.84	717.27	555.28	367.60	68.05%
YoY %	28.77%	51.77%	108.62%	-72.56%	29.17%	51.06%	-	-
Horiz. %	218.33%	169.55%	111.71%	53.55%	195.12%	151.06%	100.00%	-
EPS	67.29	51.00	30.65	13.16	42.38	30.90	19.07	131.24%
YoY %	31.94%	66.39%	132.90%	-68.95%	37.15%	62.03%	-	-
Horiz. %	352.86%	267.44%	160.72%	69.01%	222.23%	162.03%	100.00%	-
DPS	63.15	29.85	29.85	0.00	63.15	29.85	29.85	64.57%
YoY %	111.56%	0.00%	0.00%	0.00%	111.56%	0.00%	-	-
Horiz. %	211.56%	100.00%	100.00%	0.00%	211.56%	100.00%	100.00%	-
NAPS	1.89	2.06	1.86	1.98	1.85	2.07	1.95	-2.05%
YoY %	-8.25%	10.75%	-6.06%	7.03%	-10.63%	6.15%	-	-
Horiz. %	96.92%	105.64%	95.38%	101.54%	94.87%	106.15%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 64,012
RPS	802.58	623.20	410.71	196.87	717.27	555.25	367.52	68.08%
YoY %	28.78%	51.74%	108.62%	-72.55%	29.18%	51.08%	-	-
Horiz. %	218.38%	169.57%	111.75%	53.57%	195.16%	151.08%	100.00%	-
EPS	67.29	51.00	30.65	13.16	42.38	30.90	19.07	131.24%
YoY %	31.94%	66.39%	132.90%	-68.95%	37.15%	62.03%	-	-
Horiz. %	352.86%	267.44%	160.72%	69.01%	222.23%	162.03%	100.00%	-
DPS	63.15	29.85	29.85	0.00	63.15	29.85	29.84	64.61%
YoY %	111.56%	0.00%	0.00%	0.00%	111.56%	0.03%	-	-
Horiz. %	211.63%	100.03%	100.03%	0.00%	211.63%	100.03%	100.00%	-
NAPS	1.89	2.0598	1.8603	1.9804	1.85	2.0699	1.9496	-2.04%
YoY %	-8.24%	10.72%	-6.06%	7.05%	-10.62%	6.17%	-	-
Horiz. %	96.94%	105.65%	95.42%	101.58%	94.89%	106.17%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	12.00	10.20	8.90	7.50	6.25	6.00	5.50	-
P/RPS	1.50	1.64	2.17	3.81	0.87	1.08	1.50	0.00%
YoY %	-8.54%	-24.42%	-43.04%	337.93%	-19.44%	-28.00%	-	-
Horiz. %	100.00%	109.33%	144.67%	254.00%	58.00%	72.00%	100.00%	-
P/EPS	17.83	20.00	29.04	56.99	14.75	19.42	28.84	-27.36%
YoY %	-10.85%	-31.13%	-49.04%	286.37%	-24.05%	-32.66%	-	-
Horiz. %	61.82%	69.35%	100.69%	197.61%	51.14%	67.34%	100.00%	-
EY	5.61	5.00	3.44	1.75	6.78	5.15	3.47	37.62%
YoY %	12.20%	45.35%	96.57%	-74.19%	31.65%	48.41%	-	-
Horiz. %	161.67%	144.09%	99.14%	50.43%	195.39%	148.41%	100.00%	-
DY	5.26	2.93	3.35	0.00	10.10	4.98	5.43	-2.09%
YoY %	79.52%	-12.54%	0.00%	0.00%	102.81%	-8.29%	-	-
Horiz. %	96.87%	53.96%	61.69%	0.00%	186.00%	91.71%	100.00%	-
P/NAPS	6.35	4.95	4.78	3.79	3.38	2.90	2.82	71.54%
YoY %	28.28%	3.56%	26.12%	12.13%	16.55%	2.84%	-	-
Horiz. %	225.18%	175.53%	169.50%	134.40%	119.86%	102.84%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	15/02/07	28/11/06	08/08/06	23/05/06	15/02/06	25/11/05	24/08/05	-
Price	11.60	11.70	9.40	9.05	7.60	6.05	5.75	-
P/RPS	1.45	1.88	2.29	4.60	1.06	1.09	1.56	-4.74%
YoY %	-22.87%	-17.90%	-50.22%	333.96%	-2.75%	-30.13%	-	-
Horiz. %	92.95%	120.51%	146.79%	294.87%	67.95%	69.87%	100.00%	-
P/EPS	17.24	22.94	30.67	68.77	17.93	19.58	30.15	-31.03%
YoY %	-24.85%	-25.20%	-55.40%	283.55%	-8.43%	-35.06%	-	-
Horiz. %	57.18%	76.09%	101.72%	228.09%	59.47%	64.94%	100.00%	-
EY	5.80	4.36	3.26	1.45	5.58	5.11	3.32	44.90%
YoY %	33.03%	33.74%	124.83%	-74.01%	9.20%	53.92%	-	-
Horiz. %	174.70%	131.33%	98.19%	43.67%	168.07%	153.92%	100.00%	-
DY	5.44	2.55	3.18	0.00	8.31	4.93	5.19	3.17%
YoY %	113.33%	-19.81%	0.00%	0.00%	68.56%	-5.01%	-	-
Horiz. %	104.82%	49.13%	61.27%	0.00%	160.12%	94.99%	100.00%	-
P/NAPS	6.14	5.68	5.05	4.57	4.11	2.92	2.95	62.79%
YoY %	8.10%	12.48%	10.50%	11.19%	40.75%	-1.02%	-	-
Horiz. %	208.14%	192.54%	171.19%	154.92%	139.32%	98.98%	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