[DLADY] QoQ Quarter Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Quarter Result
Revenue	170,454	169,521	177,129	176,631	168,566	165,341	178,422	-3.00%
YoY %	0.55%	-4.30%	0.28%	4.78%	1.95%	-7.33%	-	-
Horiz. %	95.53%	95.01%	99.28%	99.00%	94.48%	92.67%	100.00%	-
PBT	28,283	22,991	26,938	19,886	12,666	19,244	19,017	30.32%
YoY %	23.02%	-14.65%	35.46%	57.00%	-34.18%	1.19%	-	-
Horiz. %	148.72%	120.90%	141.65%	104.57%	66.60%	101.19%	100.00%	-
Tax	-7,471	-6,943	-6,728	-4,497	-3,913	-5,480	-4,952	31.57%
YoY %	-7.60%	-3.20%	-49.61%	-14.92%	28.59%	-10.66%	-	-
Horiz. %	150.87%	140.21%	135.86%	90.81%	79.02%	110.66%	100.00%	-
NP	20,812	16,048	20,210	15,389	8,753	13,764	14,065	29.88%
YoY %	29.69%	-20.59%	31.33%	75.81%	-36.41%	-2.14%	-	-
Horiz. %	147.97%	114.10%	143.69%	109.41%	62.23%	97.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,812	16,048	20,210	15,389	8,753	13,764	14,065	29.88%
YoY %	29.69%	-20.59%	31.33%	75.81%	-36.41%	-2.14%	-	-
Horiz. %	147.97%	114.10%	143.69%	109.41%	62.23%	97.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.42%	30.20%	24.98%	22.61%	30.89%	28.48%	26.04%	-
YoY %	-12.52%	20.90%	10.48%	-26.80%	8.46%	9.37%	-	-
Horiz. %	101.46%	115.98%	95.93%	86.83%	118.63%	109.37%	100.00%	-
Total Cost	149,642	153,473	156,919	161,242	159,813	151,577	164,357	-6.06%
YoY %	-2.50%	-2.20%	-2.68%	0.89%	5.43%	-7.78%	-	-
Horiz. %	91.05%	93.38%	95.47%	98.10%	97.24%	92.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,952	179,804	200,308	185,563	170,197	161,251	151,016	21.00%
YoY %	11.76%	-10.24%	7.95%	9.03%	5.55%	6.78%	-	-
Horiz. %	133.07%	119.06%	132.64%	122.88%	112.70%	106.78%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	36,594	5,401	-	-	2,962	5,355	-
YoY %	-	577.54%	0.00%	-	-	-44.69%	-	-
Horiz. %	-	683.36%	100.86%	-	-	55.31%	100.00%	-
Div Payout %	-	228.03%	26.73%	-	-	21.52%	38.08%	-
YoY %	-	753.09%	0.00%	-	-	-43.49%	-	-
Horiz. %	-	598.82%	70.19%	-	-	56.51%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	200,952	179,804	200,308	185,563	170,197	161,251	151,016	21.00%
YoY %	11.76%	-10.24%	7.95%	9.03%	5.55%	6.78%	-	-
Horiz. %	133.07%	119.06%	132.64%	122.88%	112.70%	106.78%	100.00%	-
NOSH	63,997	63,987	63,996	63,987	63,983	63,988	63,989	0.00%
YoY %	0.02%	-0.01%	0.01%	0.01%	-0.01%	-0.00%	-	-
Horiz. %	100.01%	100.00%	100.01%	100.00%	99.99%	100.00%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	12.21%	9.47%	11.41%	8.71%	5.19%	8.32%	7.88%	-
YoY %	28.93%	-17.00%	31.00%	67.82%	-37.62%	5.58%	-	-
Horiz. %	154.95%	120.18%	144.80%	110.53%	65.86%	105.58%	100.00%	-
ROE	10.36%	8.93%	10.09%	8.29%	5.14%	8.54%	9.31%	-
YoY %	16.01%	-11.50%	21.71%	61.28%	-39.81%	-8.27%	-	-
Horiz. %	111.28%	95.92%	108.38%	89.04%	55.21%	91.73%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	266.34	264.93	276.78	276.04	263.45	258.39	278.83	-3.01%
YoY %	0.53%	-4.28%	0.27%	4.78%	1.96%	-7.33%	-	-
Horiz. %	95.52%	95.01%	99.26%	99.00%	94.48%	92.67%	100.00%	-
EPS	32.52	25.08	31.58	24.05	13.68	21.51	21.98	29.87%
YoY %	29.67%	-20.58%	31.31%	75.80%	-36.40%	-2.14%	-	-
Horiz. %	147.95%	114.10%	143.68%	109.42%	62.24%	97.86%	100.00%	-
DPS	0.00	57.19	8.44	0.00	0.00	4.63	8.37	-
YoY %	0.00%	577.61%	0.00%	0.00%	0.00%	-44.68%	-	-
Horiz. %	0.00%	683.27%	100.84%	0.00%	0.00%	55.32%	100.00%	-
NAPS	3.14	2.81	3.13	2.90	2.66	2.52	2.36	20.99%
YoY %	11.74%	-10.22%	7.93%	9.02%	5.56%	6.78%	-	-
Horiz. %	133.05%	119.07%	132.63%	122.88%	112.71%	106.78%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 63,987
RPS	266.33	264.88	276.76	275.99	263.38	258.35	278.78	-3.00%
YoY %	0.55%	-4.29%	0.28%	4.79%	1.95%	-7.33%	-	-
Horiz. %	95.53%	95.01%	99.28%	99.00%	94.48%	92.67%	100.00%	-
EPS	32.52	25.08	31.58	24.05	13.68	21.51	21.98	29.87%
YoY %	29.67%	-20.58%	31.31%	75.80%	-36.40%	-2.14%	-	-
Horiz. %	147.95%	114.10%	143.68%	109.42%	62.24%	97.86%	100.00%	-
DPS	0.00	57.18	8.44	0.00	0.00	4.63	8.37	-
YoY %	0.00%	577.49%	0.00%	0.00%	0.00%	-44.68%	-	-
Horiz. %	0.00%	683.15%	100.84%	0.00%	0.00%	55.32%	100.00%	-
NAPS	3.1399	2.8094	3.1298	2.8994	2.6593	2.5196	2.3596	21.00%
YoY %	11.76%	-10.24%	7.95%	9.03%	5.54%	6.78%	-	-
Horiz. %	133.07%	119.06%	132.64%	122.88%	112.70%	106.78%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	12.20	11.62	11.68	10.90	9.00	9.00	11.00	-
P/RPS	4.58	4.39	4.22	3.95	3.42	3.48	3.95	10.37%
YoY %	4.33%	4.03%	6.84%	15.50%	-1.72%	-11.90%	-	-
Horiz. %	115.95%	111.14%	106.84%	100.00%	86.58%	88.10%	100.00%	-
P/EPS	37.52	46.33	36.99	45.32	65.79	41.84	50.05	-17.49%
YoY %	-19.02%	25.25%	-18.38%	-31.11%	57.24%	-16.40%	-	-
Horiz. %	74.97%	92.57%	73.91%	90.55%	131.45%	83.60%	100.00%	-
EY	2.67	2.16	2.70	2.21	1.52	2.39	2.00	21.26%
YoY %	23.61%	-20.00%	22.17%	45.39%	-36.40%	19.50%	-	-
Horiz. %	133.50%	108.00%	135.00%	110.50%	76.00%	119.50%	100.00%	-
DY	0.00	4.92	0.72	0.00	0.00	0.51	0.76	-
YoY %	0.00%	583.33%	0.00%	0.00%	0.00%	-32.89%	-	-
Horiz. %	0.00%	647.37%	94.74%	0.00%	0.00%	67.11%	100.00%	-
P/NAPS	3.89	4.14	3.73	3.76	3.38	3.57	4.66	-11.35%
YoY %	-6.04%	10.99%	-0.80%	11.24%	-5.32%	-23.39%	-	-
Horiz. %	83.48%	88.84%	80.04%	80.69%	72.53%	76.61%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	18/05/10	18/02/10	24/11/09	25/08/09	26/05/09	20/02/09	18/11/08	-
Price	12.30	11.80	11.50	11.50	10.70	9.40	9.00	-
P/RPS	4.62	4.45	4.15	4.17	4.06	3.64	3.23	26.97%
YoY %	3.82%	7.23%	-0.48%	2.71%	11.54%	12.69%	-	-
Horiz. %	143.03%	137.77%	128.48%	129.10%	125.70%	112.69%	100.00%	-
P/EPS	37.82	47.05	36.42	47.82	78.22	43.70	40.95	-5.16%
YoY %	-19.62%	29.19%	-23.84%	-38.86%	78.99%	6.72%	-	-
Horiz. %	92.36%	114.90%	88.94%	116.78%	191.01%	106.72%	100.00%	-
EY	2.64	2.13	2.75	2.09	1.28	2.29	2.44	5.39%
YoY %	23.94%	-22.55%	31.58%	63.28%	-44.10%	-6.15%	-	-
Horiz. %	108.20%	87.30%	112.70%	85.66%	52.46%	93.85%	100.00%	-
DY	0.00	4.85	0.73	0.00	0.00	0.49	0.93	-
YoY %	0.00%	564.38%	0.00%	0.00%	0.00%	-47.31%	-	-
Horiz. %	0.00%	521.51%	78.49%	0.00%	0.00%	52.69%	100.00%	-
P/NAPS	3.92	4.20	3.67	3.97	4.02	3.73	3.81	1.91%
YoY %	-6.67%	14.44%	-7.56%	-1.24%	7.77%	-2.10%	-	-
Horiz. %	102.89%	110.24%	96.33%	104.20%	105.51%	97.90%	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