[DLADY] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	345,197	267,804	302,144	262,853	235,212	215,009	187,911	10.65%
YoY %	28.90%	-11.37%	14.95%	11.75%	9.40%	14.42%	-	-
Horiz. %	183.70%	142.52%	160.79%	139.88%	125.17%	114.42%	100.00%	-
PBT	32,552	19,597	37,884	27,261	17,039	10,809	13,298	16.07%
YoY %	66.11%	-48.27%	38.97%	59.99%	57.64%	-18.72%	-	-
Horiz. %	244.79%	147.37%	284.88%	205.00%	128.13%	81.28%	100.00%	-
Tax	-8,410	-4,779	-10,229	-7,642	-4,837	-3,020	-3,326	16.70%
YoY %	-75.98%	53.28%	-33.85%	-57.99%	-60.17%	9.20%	-	-
Horiz. %	252.86%	143.69%	307.55%	229.77%	145.43%	90.80%	100.00%	-
NP	24,142	14,818	27,655	19,619	12,202	7,789	9,972	15.86%
YoY %	62.92%	-46.42%	40.96%	60.79%	56.66%	-21.89%	-	-
Horiz. %	242.10%	148.60%	277.33%	196.74%	122.36%	78.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,142	14,818	27,655	19,619	12,202	7,789	9,972	15.86%
YoY %	62.92%	-46.42%	40.96%	60.79%	56.66%	-21.89%	-	-
Horiz. %	242.10%	148.60%	277.33%	196.74%	122.36%	78.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.84%	24.39%	27.00%	28.03%	28.39%	27.94%	25.01%	-
YoY %	5.95%	-9.67%	-3.67%	-1.27%	1.61%	11.72%	-	-
Horiz. %	103.32%	97.52%	107.96%	112.08%	113.51%	111.72%	100.00%	-
Total Cost	321,055	252,986	274,489	243,234	223,010	207,220	177,939	10.32%
YoY %	26.91%	-7.83%	12.85%	9.07%	7.62%	16.46%	-	-
Horiz. %	180.43%	142.18%	154.26%	136.70%	125.33%	116.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,609	142,099	129,282	119,058	124,771	122,243	144,011	4.31%
YoY %	30.62%	9.91%	8.59%	-4.58%	2.07%	-15.12%	-	-
Horiz. %	128.89%	98.67%	89.77%	82.67%	86.64%	84.88%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	19,106	19,099	32,928	5,280	-
YoY %	-	-	-	0.04%	-42.00%	523.64%	-	-
Horiz. %	-	-	-	361.86%	361.72%	623.64%	100.00%	-
Div Payout %	-	-	-	97.39%	156.53%	422.76%	52.95%	-
YoY %	-	-	-	-37.78%	-62.97%	698.41%	-	-
Horiz. %	-	-	-	183.93%	295.62%	798.41%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	185,609	142,099	129,282	119,058	124,771	122,243	144,011	4.31%
YoY %	30.62%	9.91%	8.59%	-4.58%	2.07%	-15.12%	-	-
Horiz. %	128.89%	98.67%	89.77%	82.67%	86.64%	84.88%	100.00%	-
NOSH	64,003	64,008	64,001	64,009	63,985	64,001	64,005	-0.00%
YoY %	-0.01%	0.01%	-0.01%	0.04%	-0.02%	-0.01%	-	-
Horiz. %	100.00%	100.00%	99.99%	100.01%	99.97%	99.99%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	6.99%	5.53%	9.15%	7.46%	5.19%	3.62%	5.31%	-
YoY %	26.40%	-39.56%	22.65%	43.74%	43.37%	-31.83%	-	-
Horiz. %	131.64%	104.14%	172.32%	140.49%	97.74%	68.17%	100.00%	-
ROE	13.01%	10.43%	21.39%	16.48%	9.78%	6.37%	6.92%	-
YoY %	24.74%	-51.24%	29.79%	68.51%	53.53%	-7.95%	-	-
Horiz. %	188.01%	150.72%	309.10%	238.15%	141.33%	92.05%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	539.34	418.39	472.09	410.65	367.60	335.94	293.59	10.65%
YoY %	28.91%	-11.37%	14.96%	11.71%	9.42%	14.42%	-	-
Horiz. %	183.71%	142.51%	160.80%	139.87%	125.21%	114.42%	100.00%	-
EPS	37.72	23.15	43.21	30.65	19.07	12.17	15.58	15.86%
YoY %	62.94%	-46.42%	40.98%	60.72%	56.70%	-21.89%	-	-
Horiz. %	242.11%	148.59%	277.34%	196.73%	122.40%	78.11%	100.00%	-
DPS	0.00	0.00	0.00	29.85	29.85	51.45	8.25	-
YoY %	0.00%	0.00%	0.00%	0.00%	-41.98%	523.64%	-	-
Horiz. %	0.00%	0.00%	0.00%	361.82%	361.82%	623.64%	100.00%	-
NAPS	2.90	2.22	2.02	1.86	1.95	1.91	2.25	4.31%
YoY %	30.63%	9.90%	8.60%	-4.62%	2.09%	-15.11%	-	-
Horiz. %	128.89%	98.67%	89.78%	82.67%	86.67%	84.89%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 64,008
RPS	539.37	418.44	472.10	410.71	367.52	335.95	293.61	10.65%
YoY %	28.90%	-11.37%	14.95%	11.75%	9.40%	14.42%	-	-
Horiz. %	183.70%	142.52%	160.79%	139.88%	125.17%	114.42%	100.00%	-
EPS	37.72	23.15	43.21	30.65	19.07	12.17	15.58	15.86%
YoY %	62.94%	-46.42%	40.98%	60.72%	56.70%	-21.89%	-	-
Horiz. %	242.11%	148.59%	277.34%	196.73%	122.40%	78.11%	100.00%	-
DPS	0.00	0.00	0.00	29.85	29.84	51.45	8.25	-
YoY %	0.00%	0.00%	0.00%	0.03%	-42.00%	523.64%	-	-
Horiz. %	0.00%	0.00%	0.00%	361.82%	361.70%	623.64%	100.00%	-
NAPS	2.9001	2.2203	2.02	1.8603	1.9496	1.91	2.2502	4.31%
YoY %	30.62%	9.92%	8.58%	-4.58%	2.07%	-15.12%	-	-
Horiz. %	128.88%	98.67%	89.77%	82.67%	86.64%	84.88%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	10.90	12.50	11.50	8.90	5.50	4.36	4.22	-
P/RPS	2.02	2.99	2.44	2.17	1.50	1.30	1.44	5.79%
YoY %	-32.44%	22.54%	12.44%	44.67%	15.38%	-9.72%	-	-
Horiz. %	140.28%	207.64%	169.44%	150.69%	104.17%	90.28%	100.00%	-
P/EPS	28.90	54.00	26.61	29.04	28.84	35.83	27.09	1.08%
YoY %	-46.48%	102.93%	-8.37%	0.69%	-19.51%	32.26%	-	-
Horiz. %	106.68%	199.34%	98.23%	107.20%	106.46%	132.26%	100.00%	-
EY	3.46	1.85	3.76	3.44	3.47	2.79	3.69	-1.06%
YoY %	87.03%	-50.80%	9.30%	-0.86%	24.37%	-24.39%	-	-
Horiz. %	93.77%	50.14%	101.90%	93.22%	94.04%	75.61%	100.00%	-
DY	0.00	0.00	0.00	3.35	5.43	11.80	1.95	-
YoY %	0.00%	0.00%	0.00%	-38.31%	-53.98%	505.13%	-	-
Horiz. %	0.00%	0.00%	0.00%	171.79%	278.46%	605.13%	100.00%	-
P/NAPS	3.76	5.63	5.69	4.78	2.82	2.28	1.88	12.23%
YoY %	-33.21%	-1.05%	19.04%	69.50%	23.68%	21.28%	-	-
Horiz. %	200.00%	299.47%	302.66%	254.26%	150.00%	121.28%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	25/08/09	28/08/08	27/08/07	08/08/06	24/08/05	25/08/04	06/08/03	-
Price	11.50	12.00	11.60	9.40	5.75	4.20	4.24	-
P/RPS	2.13	2.87	2.46	2.29	1.56	1.25	1.44	6.73%
YoY %	-25.78%	16.67%	7.42%	46.79%	24.80%	-13.19%	-	-
Horiz. %	147.92%	199.31%	170.83%	159.03%	108.33%	86.81%	100.00%	-
P/EPS	30.49	51.84	26.85	30.67	30.15	34.51	27.21	1.91%
YoY %	-41.18%	93.07%	-12.46%	1.72%	-12.63%	26.83%	-	-
Horiz. %	112.05%	190.52%	98.68%	112.72%	110.80%	126.83%	100.00%	-
EY	3.28	1.93	3.73	3.26	3.32	2.90	3.67	-1.85%
YoY %	69.95%	-48.26%	14.42%	-1.81%	14.48%	-20.98%	-	-
Horiz. %	89.37%	52.59%	101.63%	88.83%	90.46%	79.02%	100.00%	-
DY	0.00	0.00	0.00	3.18	5.19	12.25	1.95	-
YoY %	0.00%	0.00%	0.00%	-38.73%	-57.63%	528.21%	-	-
Horiz. %	0.00%	0.00%	0.00%	163.08%	266.15%	628.21%	100.00%	-
P/NAPS	3.97	5.41	5.74	5.05	2.95	2.20	1.88	13.25%
YoY %	-26.62%	-5.75%	13.66%	71.19%	34.09%	17.02%	-	-
Horiz. %	211.17%	287.77%	305.32%	268.62%	156.91%	117.02%	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