[DLADY] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Annualized Quarter Result
Revenue	604,001	531,801	473,814	433,826	380,950	368,101	337,657	10.17%
YoY %	13.58%	12.24%	9.22%	13.88%	3.49%	9.02%	-	-
Horiz. %	178.88%	157.50%	140.32%	128.48%	112.82%	109.02%	100.00%	-
PBT	70,574	60,441	36,620	22,924	24,218	18,194	18,809	24.64%
YoY %	16.77%	65.05%	59.75%	-5.34%	33.11%	-3.27%	-	-
Horiz. %	375.21%	321.34%	194.69%	121.88%	128.76%	96.73%	100.00%	-
Tax	-19,056	-16,925	-10,253	-6,414	-6,112	-8,846	-3,761	31.03%
YoY %	-12.59%	-65.07%	-59.85%	-4.94%	30.91%	-135.20%	-	-
Horiz. %	506.67%	450.01%	272.61%	170.54%	162.51%	235.20%	100.00%	-
NP	51,518	43,516	26,366	16,509	18,106	9,348	15,048	22.75%
YoY %	18.39%	65.05%	59.71%	-8.82%	93.69%	-37.88%	-	-
Horiz. %	342.36%	289.18%	175.21%	109.71%	120.32%	62.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,518	43,516	26,366	16,509	18,106	14,254	15,048	22.75%
YoY %	18.39%	65.05%	59.71%	-8.82%	27.02%	-5.28%	-	-
Horiz. %	342.36%	289.18%	175.21%	109.71%	120.32%	94.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.00%	28.00%	28.00%	27.98%	25.24%	48.62%	20.00%	-
YoY %	-3.57%	0.00%	0.07%	10.86%	-48.09%	143.10%	-	-
Horiz. %	135.00%	140.00%	140.00%	139.90%	126.20%	243.10%	100.00%	-
Total Cost	552,482	488,285	447,448	417,317	362,844	358,753	322,609	9.37%
YoY %	13.15%	9.13%	7.22%	15.01%	1.14%	11.20%	-	-
Horiz. %	171.25%	151.36%	138.70%	129.36%	112.47%	111.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,167	131,827	132,473	127,339	147,831	12,577,646	129,508	1.32%
YoY %	6.33%	-0.49%	4.03%	-13.86%	-98.82%	9,611.87%	-	-
Horiz. %	108.23%	101.79%	102.29%	98.33%	114.15%	9,711.87%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	25,780	25,469	25,470	43,896	7,039	482,143	-	-
YoY %	1.22%	-0.00%	-41.98%	523.61%	-98.54%	0.00%	-	-
Horiz. %	5.35%	5.28%	5.28%	9.10%	1.46%	100.00%	-	-
Div Payout %	50.04%	58.53%	96.60%	265.89%	38.88%	3,382.35%	-	-
YoY %	-14.51%	-39.41%	-63.67%	583.87%	-98.85%	0.00%	-	-
Horiz. %	1.48%	1.73%	2.86%	7.86%	1.15%	100.00%	-	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	140,167	131,827	132,473	127,339	147,831	12,577,646	129,508	1.32%
YoY %	6.33%	-0.49%	4.03%	-13.86%	-98.82%	9,611.87%	-	-
Horiz. %	108.23%	101.79%	102.29%	98.33%	114.15%	9,711.87%	100.00%	-
NOSH	64,003	63,994	63,996	63,989	63,996	6,288,823	16,008	25.96%
YoY %	0.01%	-0.00%	0.01%	-0.01%	-98.98%	39,185.50%	-	-
Horiz. %	399.82%	399.76%	399.78%	399.73%	399.78%	39,285.50%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	8.53%	8.18%	5.56%	3.81%	4.75%	2.54%	4.46%	-
YoY %	4.28%	47.12%	45.93%	-19.79%	87.01%	-43.05%	-	-
Horiz. %	191.26%	183.41%	124.66%	85.43%	106.50%	56.95%	100.00%	-
ROE	36.75%	33.01%	19.90%	12.96%	12.25%	0.11%	11.62%	-
YoY %	11.33%	65.88%	53.55%	5.80%	11,036.36%	-99.05%	-	-
Horiz. %	316.27%	284.08%	171.26%	111.53%	105.42%	0.95%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	943.70	831.02	740.37	677.96	595.27	5.85	2,109.24	-12.53%
YoY %	13.56%	12.24%	9.21%	13.89%	10,075.56%	-99.72%	-	-
Horiz. %	44.74%	39.40%	35.10%	32.14%	28.22%	0.28%	100.00%	-
EPS	80.49	68.00	41.20	25.80	28.29	22.27	94.00	-2.55%
YoY %	18.37%	65.05%	59.69%	-8.80%	27.03%	-76.31%	-	-
Horiz. %	85.63%	72.34%	43.83%	27.45%	30.10%	23.69%	100.00%	-
DPS	40.28	39.80	39.80	68.60	11.00	7.67	0.00	-
YoY %	1.21%	0.00%	-41.98%	523.64%	43.42%	0.00%	-	-
Horiz. %	525.16%	518.90%	518.90%	894.39%	143.42%	100.00%	-	-
NAPS	2.19	2.06	2.07	1.99	2.31	2.00	8.09	-19.56%
YoY %	6.31%	-0.48%	4.02%	-13.85%	15.50%	-75.28%	-	-
Horiz. %	27.07%	25.46%	25.59%	24.60%	28.55%	24.72%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 63,969
RPS	943.75	830.94	740.34	677.85	595.24	575.16	527.59	10.17%
YoY %	13.58%	12.24%	9.22%	13.88%	3.49%	9.02%	-	-
Horiz. %	178.88%	157.50%	140.32%	128.48%	112.82%	109.02%	100.00%	-
EPS	80.50	67.99	41.20	25.80	28.29	22.27	23.51	22.75%
YoY %	18.40%	65.02%	59.69%	-8.80%	27.03%	-5.27%	-	-
Horiz. %	342.41%	289.20%	175.24%	109.74%	120.33%	94.73%	100.00%	-
DPS	40.28	39.80	39.80	68.59	11.00	753.35	0.00	-
YoY %	1.21%	0.00%	-41.97%	523.55%	-98.54%	0.00%	-	-
Horiz. %	5.35%	5.28%	5.28%	9.10%	1.46%	100.00%	-	-
NAPS	2.1901	2.0598	2.0699	1.9897	2.3099	196.5257	2.0236	1.32%
YoY %	6.33%	-0.49%	4.03%	-13.86%	-98.82%	9,611.69%	-	-
Horiz. %	108.23%	101.79%	102.29%	98.32%	114.15%	9,711.69%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	11.70	10.20	6.00	4.38	4.20	4.64	2.55	-
P/RPS	1.24	1.23	0.81	0.65	0.71	79.27	0.12	47.55%
YoY %	0.81%	51.85%	24.62%	-8.45%	-99.10%	65,958.33%	-	-
Horiz. %	1,033.33%	1,025.00%	675.00%	541.67%	591.67%	66,058.33%	100.00%	-
P/EPS	14.54	15.00	14.56	16.98	14.84	2,047.06	2.71	32.29%
YoY %	-3.07%	3.02%	-14.25%	14.42%	-99.28%	75,437.27%	-	-
Horiz. %	536.53%	553.51%	537.27%	626.57%	547.60%	75,537.27%	100.00%	-
EY	6.88	6.67	6.87	5.89	6.74	0.05	36.86	-24.39%
YoY %	3.15%	-2.91%	16.64%	-12.61%	13,380.00%	-99.86%	-	-
Horiz. %	18.67%	18.10%	18.64%	15.98%	18.29%	0.14%	100.00%	-
DY	3.44	3.90	6.63	15.66	2.62	1.65	0.00	-
YoY %	-11.79%	-41.18%	-57.66%	497.71%	58.79%	0.00%	-	-
Horiz. %	208.48%	236.36%	401.82%	949.09%	158.79%	100.00%	-	-
P/NAPS	5.34	4.95	2.90	2.20	1.82	2.32	0.32	59.82%
YoY %	7.88%	70.69%	31.82%	20.88%	-21.55%	625.00%	-	-
Horiz. %	1,668.75%	1,546.88%	906.25%	687.50%	568.75%	725.00%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	20/11/07	28/11/06	25/11/05	30/11/04	11/11/03	30/10/02	13/11/01	-
Price	12.70	11.70	6.05	4.64	4.22	4.58	3.50	-
P/RPS	1.35	1.41	0.82	0.68	0.71	78.25	0.17	41.22%
YoY %	-4.26%	71.95%	20.59%	-4.23%	-99.09%	45,929.41%	-	-
Horiz. %	794.12%	829.41%	482.35%	400.00%	417.65%	46,029.41%	100.00%	-
P/EPS	15.78	17.21	14.68	17.98	14.92	2,020.59	3.72	27.21%
YoY %	-8.31%	17.23%	-18.35%	20.51%	-99.26%	54,216.94%	-	-
Horiz. %	424.19%	462.63%	394.62%	483.33%	401.08%	54,316.94%	100.00%	-
EY	6.34	5.81	6.81	5.56	6.70	0.05	26.86	-21.37%
YoY %	9.12%	-14.68%	22.48%	-17.01%	13,300.00%	-99.81%	-	-
Horiz. %	23.60%	21.63%	25.35%	20.70%	24.94%	0.19%	100.00%	-
DY	3.17	3.40	6.58	14.78	2.61	1.67	0.00	-
YoY %	-6.76%	-48.33%	-55.48%	466.28%	56.29%	0.00%	-	-
Horiz. %	189.82%	203.59%	394.01%	885.03%	156.29%	100.00%	-	-
P/NAPS	5.80	5.68	2.92	2.33	1.83	2.29	0.43	54.25%
YoY %	2.11%	94.52%	25.32%	27.32%	-20.09%	432.56%	-	-
Horiz. %	1,348.84%	1,320.93%	679.07%	541.86%	425.58%	532.56%	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