[DLADY] QoQ TTM Result on 31-Dec-2007 [#4]

Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -3.69%
YoY- 9.73%
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 697,957 670,392 636,860 604,732 567,800 552,941 535,635 19.24%
PBT 50,463 46,493 52,771 64,780 67,530 70,553 68,777 -18.60%
Tax -12,964 -12,075 -14,226 -17,525 -18,463 -19,452 -19,126 -22.78%
NP 37,499 34,418 38,545 47,255 49,067 51,101 49,651 -17.02%
-
NP to SH 37,499 34,418 38,545 47,255 49,067 51,101 49,651 -17.02%
-
Tax Rate 25.69% 25.97% 26.96% 27.05% 27.34% 27.57% 27.81% -
Total Cost 660,458 635,974 598,315 557,477 518,733 501,840 485,984 22.62%
-
Net Worth 151,016 142,073 133,810 127,383 140,180 129,265 135,698 7.36%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 26,966 21,610 21,610 21,610 21,316 21,316 40,423 -23.59%
Div Payout % 71.91% 62.79% 56.07% 45.73% 43.44% 41.72% 81.41% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 151,016 142,073 133,810 127,383 140,180 129,265 135,698 7.36%
NOSH 63,989 63,996 64,024 64,011 64,009 63,992 64,008 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.37% 5.13% 6.05% 7.81% 8.64% 9.24% 9.27% -
ROE 24.83% 24.23% 28.81% 37.10% 35.00% 39.53% 36.59% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,090.73 1,047.54 994.71 944.72 887.06 864.07 836.82 19.26%
EPS 58.60 53.78 60.20 73.82 76.66 79.85 77.57 -17.01%
DPS 42.13 33.76 33.76 33.76 33.30 33.30 63.15 -23.59%
NAPS 2.36 2.22 2.09 1.99 2.19 2.02 2.12 7.39%
Adjusted Per Share Value based on latest NOSH - 64,011
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,090.56 1,047.49 995.09 944.89 887.19 863.97 836.93 19.24%
EPS 58.59 53.78 60.23 73.84 76.67 79.85 77.58 -17.02%
DPS 42.13 33.77 33.77 33.77 33.31 33.31 63.16 -23.60%
NAPS 2.3596 2.2199 2.0908 1.9904 2.1903 2.0198 2.1203 7.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 11.00 12.50 12.60 12.70 11.70 11.50 11.80 -
P/RPS 1.01 1.19 1.27 1.34 1.32 1.33 1.41 -19.89%
P/EPS 18.77 23.24 20.93 17.20 15.26 14.40 15.21 15.00%
EY 5.33 4.30 4.78 5.81 6.55 6.94 6.57 -12.98%
DY 3.83 2.70 2.68 2.66 2.85 2.90 5.35 -19.92%
P/NAPS 4.66 5.63 6.03 6.38 5.34 5.69 5.57 -11.18%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 28/08/08 26/05/08 27/02/08 20/11/07 27/08/07 21/05/07 -
Price 9.00 12.00 12.90 12.80 12.70 11.60 12.10 -
P/RPS 0.83 1.15 1.30 1.35 1.43 1.34 1.45 -30.98%
P/EPS 15.36 22.31 21.43 17.34 16.57 14.53 15.60 -1.02%
EY 6.51 4.48 4.67 5.77 6.04 6.88 6.41 1.03%
DY 4.68 2.81 2.62 2.64 2.62 2.87 5.22 -7.00%
P/NAPS 3.81 5.41 6.17 6.43 5.80 5.74 5.71 -23.58%

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

Post a Comment