[DLADY] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	696,434	728,301	604,001	531,801	473,814	433,826	380,950	10.56%
YoY %	-4.38%	20.58%	13.58%	12.24%	9.22%	13.88%	-	-
Horiz. %	182.82%	191.18%	158.55%	139.60%	124.38%	113.88%	100.00%	-
PBT	79,320	51,485	70,574	60,441	36,620	22,924	24,218	21.84%
YoY %	54.06%	-27.05%	16.77%	65.05%	59.75%	-5.34%	-	-
Horiz. %	327.52%	212.59%	291.41%	249.57%	151.21%	94.66%	100.00%	-
Tax	-20,184	-12,974	-19,056	-16,925	-10,253	-6,414	-6,112	22.00%
YoY %	-55.57%	31.92%	-12.59%	-65.07%	-59.85%	-4.94%	-	-
Horiz. %	330.24%	212.27%	311.78%	276.91%	167.75%	104.94%	100.00%	-
NP	59,136	38,510	51,518	43,516	26,366	16,509	18,106	21.78%
YoY %	53.56%	-25.25%	18.39%	65.05%	59.71%	-8.82%	-	-
Horiz. %	326.61%	212.69%	284.54%	240.34%	145.62%	91.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,136	38,510	51,518	43,516	26,366	16,509	18,106	21.78%
YoY %	53.56%	-25.25%	18.39%	65.05%	59.71%	-8.82%	-	-
Horiz. %	326.61%	212.69%	284.54%	240.34%	145.62%	91.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.45%	25.20%	27.00%	28.00%	28.00%	27.98%	25.24%	-
YoY %	0.99%	-6.67%	-3.57%	0.00%	0.07%	10.86%	-	-
Horiz. %	100.83%	99.84%	106.97%	110.94%	110.94%	110.86%	100.00%	-
Total Cost	637,298	689,790	552,482	488,285	447,448	417,317	362,844	9.83%
YoY %	-7.61%	24.85%	13.15%	9.13%	7.22%	15.01%	-	-
Horiz. %	175.64%	190.11%	152.26%	134.57%	123.32%	115.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,320	151,038	140,167	131,827	132,473	127,339	147,831	5.18%
YoY %	32.63%	7.76%	6.33%	-0.49%	4.03%	-13.86%	-	-
Horiz. %	135.51%	102.17%	94.82%	89.17%	89.61%	86.14%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	7,202	7,142	25,780	25,469	25,470	43,896	7,039	0.38%
YoY %	0.84%	-72.30%	1.22%	-0.00%	-41.98%	523.61%	-	-
Horiz. %	102.32%	101.46%	366.25%	361.83%	361.84%	623.61%	100.00%	-
Div Payout %	12.18%	18.55%	50.04%	58.53%	96.60%	265.89%	38.88%	-
YoY %	-34.34%	-62.93%	-14.51%	-39.41%	-63.67%	583.87%	-	-
Horiz. %	31.33%	47.71%	128.70%	150.54%	248.46%	683.87%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	200,320	151,038	140,167	131,827	132,473	127,339	147,831	5.18%
YoY %	32.63%	7.76%	6.33%	-0.49%	4.03%	-13.86%	-	-
Horiz. %	135.51%	102.17%	94.82%	89.17%	89.61%	86.14%	100.00%	-
NOSH	63,999	63,999	64,003	63,994	63,996	63,989	63,996	0.00%
YoY %	0.00%	-0.01%	0.01%	-0.00%	0.01%	-0.01%	-	-
Horiz. %	100.00%	100.00%	100.01%	100.00%	100.00%	99.99%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	8.49%	5.29%	8.53%	8.18%	5.56%	3.81%	4.75%	-
YoY %	60.49%	-37.98%	4.28%	47.12%	45.93%	-19.79%	-	-
Horiz. %	178.74%	111.37%	179.58%	172.21%	117.05%	80.21%	100.00%	-
ROE	29.52%	25.50%	36.75%	33.01%	19.90%	12.96%	12.25%	-
YoY %	15.76%	-30.61%	11.33%	65.88%	53.55%	5.80%	-	-
Horiz. %	240.98%	208.16%	300.00%	269.47%	162.45%	105.80%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	1,088.18	1,137.98	943.70	831.02	740.37	677.96	595.27	10.56%
YoY %	-4.38%	20.59%	13.56%	12.24%	9.21%	13.89%	-	-
Horiz. %	182.80%	191.17%	158.53%	139.60%	124.38%	113.89%	100.00%	-
EPS	92.40	60.17	80.49	68.00	41.20	25.80	28.29	21.78%
YoY %	53.56%	-25.25%	18.37%	65.05%	59.69%	-8.80%	-	-
Horiz. %	326.62%	212.69%	284.52%	240.37%	145.63%	91.20%	100.00%	-
DPS	11.25	11.16	40.28	39.80	39.80	68.60	11.00	0.37%
YoY %	0.81%	-72.29%	1.21%	0.00%	-41.98%	523.64%	-	-
Horiz. %	102.27%	101.45%	366.18%	361.82%	361.82%	623.64%	100.00%	-
NAPS	3.13	2.36	2.19	2.06	2.07	1.99	2.31	5.18%
YoY %	32.63%	7.76%	6.31%	-0.48%	4.02%	-13.85%	-	-
Horiz. %	135.50%	102.16%	94.81%	89.18%	89.61%	86.15%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 64,001
RPS	1,088.18	1,137.97	943.75	830.94	740.34	677.85	595.24	10.56%
YoY %	-4.38%	20.58%	13.58%	12.24%	9.22%	13.88%	-	-
Horiz. %	182.81%	191.18%	158.55%	139.60%	124.38%	113.88%	100.00%	-
EPS	92.40	60.17	80.50	67.99	41.20	25.80	28.29	21.78%
YoY %	53.56%	-25.25%	18.40%	65.02%	59.69%	-8.80%	-	-
Horiz. %	326.62%	212.69%	284.55%	240.33%	145.63%	91.20%	100.00%	-
DPS	11.25	11.16	40.28	39.80	39.80	68.59	11.00	0.37%
YoY %	0.81%	-72.29%	1.21%	0.00%	-41.97%	523.55%	-	-
Horiz. %	102.27%	101.45%	366.18%	361.82%	361.82%	623.55%	100.00%	-
NAPS	3.13	2.36	2.1901	2.0598	2.0699	1.9897	2.3099	5.18%
YoY %	32.63%	7.76%	6.33%	-0.49%	4.03%	-13.86%	-	-
Horiz. %	135.50%	102.17%	94.81%	89.17%	89.61%	86.14%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	11.68	11.00	11.70	10.20	6.00	4.38	4.20	-
P/RPS	1.07	0.97	1.24	1.23	0.81	0.65	0.71	7.06%
YoY %	10.31%	-21.77%	0.81%	51.85%	24.62%	-8.45%	-	-
Horiz. %	150.70%	136.62%	174.65%	173.24%	114.08%	91.55%	100.00%	-
P/EPS	12.64	18.28	14.54	15.00	14.56	16.98	14.84	-2.63%
YoY %	-30.85%	25.72%	-3.07%	3.02%	-14.25%	14.42%	-	-
Horiz. %	85.18%	123.18%	97.98%	101.08%	98.11%	114.42%	100.00%	-
EY	7.91	5.47	6.88	6.67	6.87	5.89	6.74	2.70%
YoY %	44.61%	-20.49%	3.15%	-2.91%	16.64%	-12.61%	-	-
Horiz. %	117.36%	81.16%	102.08%	98.96%	101.93%	87.39%	100.00%	-
DY	0.96	1.01	3.44	3.90	6.63	15.66	2.62	-15.39%
YoY %	-4.95%	-70.64%	-11.79%	-41.18%	-57.66%	497.71%	-	-
Horiz. %	36.64%	38.55%	131.30%	148.85%	253.05%	597.71%	100.00%	-
P/NAPS	3.73	4.66	5.34	4.95	2.90	2.20	1.82	12.69%
YoY %	-19.96%	-12.73%	7.88%	70.69%	31.82%	20.88%	-	-
Horiz. %	204.95%	256.04%	293.41%	271.98%	159.34%	120.88%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	18/11/08	20/11/07	28/11/06	25/11/05	30/11/04	11/11/03	-
Price	11.50	9.00	12.70	11.70	6.05	4.64	4.22	-
P/RPS	1.06	0.79	1.35	1.41	0.82	0.68	0.71	6.90%
YoY %	34.18%	-41.48%	-4.26%	71.95%	20.59%	-4.23%	-	-
Horiz. %	149.30%	111.27%	190.14%	198.59%	115.49%	95.77%	100.00%	-
P/EPS	12.45	14.96	15.78	17.21	14.68	17.98	14.92	-2.96%
YoY %	-16.78%	-5.20%	-8.31%	17.23%	-18.35%	20.51%	-	-
Horiz. %	83.45%	100.27%	105.76%	115.35%	98.39%	120.51%	100.00%	-
EY	8.03	6.69	6.34	5.81	6.81	5.56	6.70	3.06%
YoY %	20.03%	5.52%	9.12%	-14.68%	22.48%	-17.01%	-	-
Horiz. %	119.85%	99.85%	94.63%	86.72%	101.64%	82.99%	100.00%	-
DY	0.98	1.24	3.17	3.40	6.58	14.78	2.61	-15.05%
YoY %	-20.97%	-60.88%	-6.76%	-48.33%	-55.48%	466.28%	-	-
Horiz. %	37.55%	47.51%	121.46%	130.27%	252.11%	566.28%	100.00%	-
P/NAPS	3.67	3.81	5.80	5.68	2.92	2.33	1.83	12.28%
YoY %	-3.67%	-34.31%	2.11%	94.52%	25.32%	27.32%	-	-
Horiz. %	200.55%	208.20%	316.94%	310.38%	159.56%	127.32%	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