[DLADY] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	798,990	719,809	696,434	728,301	604,001	531,801	473,814	9.09%
YoY %	11.00%	3.36%	-4.38%	20.58%	13.58%	12.24%	-	-
Horiz. %	168.63%	151.92%	146.98%	153.71%	127.48%	112.24%	100.00%	-
PBT	138,634	98,881	79,320	51,485	70,574	60,441	36,620	24.82%
YoY %	40.20%	24.66%	54.06%	-27.05%	16.77%	65.05%	-	-
Horiz. %	378.57%	270.02%	216.60%	140.59%	192.72%	165.05%	100.00%	-
Tax	-32,353	-28,145	-20,184	-12,974	-19,056	-16,925	-10,253	21.09%
YoY %	-14.95%	-39.44%	-55.57%	31.92%	-12.59%	-65.07%	-	-
Horiz. %	315.55%	274.51%	196.86%	126.54%	185.86%	165.07%	100.00%	-
NP	106,281	70,736	59,136	38,510	51,518	43,516	26,366	26.14%
YoY %	50.25%	19.62%	53.56%	-25.25%	18.39%	65.05%	-	-
Horiz. %	403.10%	268.28%	224.29%	146.06%	195.40%	165.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	106,281	70,736	59,136	38,510	51,518	43,516	26,366	26.14%
YoY %	50.25%	19.62%	53.56%	-25.25%	18.39%	65.05%	-	-
Horiz. %	403.10%	268.28%	224.29%	146.06%	195.40%	165.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.34%	28.46%	25.45%	25.20%	27.00%	28.00%	28.00%	-
YoY %	-17.99%	11.83%	0.99%	-6.67%	-3.57%	0.00%	-	-
Horiz. %	83.36%	101.64%	90.89%	90.00%	96.43%	100.00%	100.00%	-
Total Cost	692,709	649,073	637,298	689,790	552,482	488,285	447,448	7.55%
YoY %	6.72%	1.85%	-7.61%	24.85%	13.15%	9.13%	-	-
Horiz. %	154.81%	145.06%	142.43%	154.16%	123.47%	109.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	254,716	209,289	200,320	151,038	140,167	131,827	132,473	11.50%
YoY %	21.71%	4.48%	32.63%	7.76%	6.33%	-0.49%	-	-
Horiz. %	192.28%	157.99%	151.22%	114.01%	105.81%	99.51%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	29,866	29,868	7,202	7,142	25,780	25,469	25,470	2.68%
YoY %	-0.01%	314.72%	0.84%	-72.30%	1.22%	-0.00%	-	-
Horiz. %	117.26%	117.27%	28.28%	28.04%	101.22%	100.00%	100.00%	-
Div Payout %	28.10%	42.22%	12.18%	18.55%	50.04%	58.53%	96.60%	-
YoY %	-33.44%	246.63%	-34.34%	-62.93%	-14.51%	-39.41%	-	-
Horiz. %	29.09%	43.71%	12.61%	19.20%	51.80%	60.59%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	254,716	209,289	200,320	151,038	140,167	131,827	132,473	11.50%
YoY %	21.71%	4.48%	32.63%	7.76%	6.33%	-0.49%	-	-
Horiz. %	192.28%	157.99%	151.22%	114.01%	105.81%	99.51%	100.00%	-
NOSH	63,999	64,002	63,999	63,999	64,003	63,994	63,996	0.00%
YoY %	-0.00%	0.00%	0.00%	-0.01%	0.01%	-0.00%	-	-
Horiz. %	100.00%	100.01%	100.00%	100.00%	100.01%	100.00%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	13.30%	9.83%	8.49%	5.29%	8.53%	8.18%	5.56%	-
YoY %	35.30%	15.78%	60.49%	-37.98%	4.28%	47.12%	-	-
Horiz. %	239.21%	176.80%	152.70%	95.14%	153.42%	147.12%	100.00%	-
ROE	41.73%	33.80%	29.52%	25.50%	36.75%	33.01%	19.90%	-
YoY %	23.46%	14.50%	15.76%	-30.61%	11.33%	65.88%	-	-
Horiz. %	209.70%	169.85%	148.34%	128.14%	184.67%	165.88%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	1,248.44	1,124.65	1,088.18	1,137.98	943.70	831.02	740.37	9.09%
YoY %	11.01%	3.35%	-4.38%	20.59%	13.56%	12.24%	-	-
Horiz. %	168.62%	151.90%	146.98%	153.70%	127.46%	112.24%	100.00%	-
EPS	166.07	110.52	92.40	60.17	80.49	68.00	41.20	26.14%
YoY %	50.26%	19.61%	53.56%	-25.25%	18.37%	65.05%	-	-
Horiz. %	403.08%	268.25%	224.27%	146.04%	195.36%	165.05%	100.00%	-
DPS	46.67	46.67	11.25	11.16	40.28	39.80	39.80	2.68%
YoY %	0.00%	314.84%	0.81%	-72.29%	1.21%	0.00%	-	-
Horiz. %	117.26%	117.26%	28.27%	28.04%	101.21%	100.00%	100.00%	-
NAPS	3.98	3.27	3.13	2.36	2.19	2.06	2.07	11.50%
YoY %	21.71%	4.47%	32.63%	7.76%	6.31%	-0.48%	-	-
Horiz. %	192.27%	157.97%	151.21%	114.01%	105.80%	99.52%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 63,989
RPS	1,248.42	1,124.70	1,088.18	1,137.97	943.75	830.94	740.34	9.09%
YoY %	11.00%	3.36%	-4.38%	20.58%	13.58%	12.24%	-	-
Horiz. %	168.63%	151.92%	146.98%	153.71%	127.48%	112.24%	100.00%	-
EPS	166.06	110.53	92.40	60.17	80.50	67.99	41.20	26.13%
YoY %	50.24%	19.62%	53.56%	-25.25%	18.40%	65.02%	-	-
Horiz. %	403.06%	268.28%	224.27%	146.04%	195.39%	165.02%	100.00%	-
DPS	46.67	46.67	11.25	11.16	40.28	39.80	39.80	2.68%
YoY %	0.00%	314.84%	0.81%	-72.29%	1.21%	0.00%	-	-
Horiz. %	117.26%	117.26%	28.27%	28.04%	101.21%	100.00%	100.00%	-
NAPS	3.98	3.2701	3.13	2.36	2.1901	2.0598	2.0699	11.50%
YoY %	21.71%	4.48%	32.63%	7.76%	6.33%	-0.49%	-	-
Horiz. %	192.28%	157.98%	151.22%	114.02%	105.81%	99.51%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	17.70	16.50	11.68	11.00	11.70	10.20	6.00	-
P/RPS	1.42	1.47	1.07	0.97	1.24	1.23	0.81	9.80%
YoY %	-3.40%	37.38%	10.31%	-21.77%	0.81%	51.85%	-	-
Horiz. %	175.31%	181.48%	132.10%	119.75%	153.09%	151.85%	100.00%	-
P/EPS	10.66	14.93	12.64	18.28	14.54	15.00	14.56	-5.06%
YoY %	-28.60%	18.12%	-30.85%	25.72%	-3.07%	3.02%	-	-
Horiz. %	73.21%	102.54%	86.81%	125.55%	99.86%	103.02%	100.00%	-
EY	9.38	6.70	7.91	5.47	6.88	6.67	6.87	5.32%
YoY %	40.00%	-15.30%	44.61%	-20.49%	3.15%	-2.91%	-	-
Horiz. %	136.54%	97.53%	115.14%	79.62%	100.15%	97.09%	100.00%	-
DY	2.64	2.83	0.96	1.01	3.44	3.90	6.63	-14.22%
YoY %	-6.71%	194.79%	-4.95%	-70.64%	-11.79%	-41.18%	-	-
Horiz. %	39.82%	42.68%	14.48%	15.23%	51.89%	58.82%	100.00%	-
P/NAPS	4.45	5.05	3.73	4.66	5.34	4.95	2.90	7.39%
YoY %	-11.88%	35.39%	-19.96%	-12.73%	7.88%	70.69%	-	-
Horiz. %	153.45%	174.14%	128.62%	160.69%	184.14%	170.69%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	15/11/11	29/11/10	24/11/09	18/11/08	20/11/07	28/11/06	25/11/05	-
Price	21.80	17.80	11.50	9.00	12.70	11.70	6.05	-
P/RPS	1.75	1.58	1.06	0.79	1.35	1.41	0.82	13.46%
YoY %	10.76%	49.06%	34.18%	-41.48%	-4.26%	71.95%	-	-
Horiz. %	213.41%	192.68%	129.27%	96.34%	164.63%	171.95%	100.00%	-
P/EPS	13.13	16.11	12.45	14.96	15.78	17.21	14.68	-1.84%
YoY %	-18.50%	29.40%	-16.78%	-5.20%	-8.31%	17.23%	-	-
Horiz. %	89.44%	109.74%	84.81%	101.91%	107.49%	117.23%	100.00%	-
EY	7.62	6.21	8.03	6.69	6.34	5.81	6.81	1.88%
YoY %	22.71%	-22.67%	20.03%	5.52%	9.12%	-14.68%	-	-
Horiz. %	111.89%	91.19%	117.91%	98.24%	93.10%	85.32%	100.00%	-
DY	2.14	2.62	0.98	1.24	3.17	3.40	6.58	-17.06%
YoY %	-18.32%	167.35%	-20.97%	-60.88%	-6.76%	-48.33%	-	-
Horiz. %	32.52%	39.82%	14.89%	18.84%	48.18%	51.67%	100.00%	-
P/NAPS	5.48	5.44	3.67	3.81	5.80	5.68	2.92	11.05%
YoY %	0.74%	48.23%	-3.67%	-34.31%	2.11%	94.52%	-	-
Horiz. %	187.67%	186.30%	125.68%	130.48%	198.63%	194.52%	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