[DLADY] YoY 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
Quarter Result
Revenue	201,708	183,619	177,129	178,422	150,857	135,998	120,149	9.01%
YoY %	9.85%	3.66%	-0.72%	18.27%	10.93%	13.19%	-	-
Horiz. %	167.88%	152.83%	147.42%	148.50%	125.56%	113.19%	100.00%	-
PBT	31,994	20,332	26,938	19,017	15,047	18,070	10,426	20.53%
YoY %	57.36%	-24.52%	41.65%	26.38%	-16.73%	73.32%	-	-
Horiz. %	306.87%	195.01%	258.37%	182.40%	144.32%	173.32%	100.00%	-
Tax	-8,394	-7,010	-6,728	-4,952	-4,063	-5,052	-2,853	19.69%
YoY %	-19.74%	-4.19%	-35.86%	-21.88%	19.58%	-77.08%	-	-
Horiz. %	294.22%	245.71%	235.82%	173.57%	142.41%	177.08%	100.00%	-
NP	23,600	13,322	20,210	14,065	10,984	13,018	7,573	20.84%
YoY %	77.15%	-34.08%	43.69%	28.05%	-15.62%	71.90%	-	-
Horiz. %	311.63%	175.91%	266.87%	185.73%	145.04%	171.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,600	13,322	20,210	14,065	10,984	13,018	7,573	20.84%
YoY %	77.15%	-34.08%	43.69%	28.05%	-15.62%	71.90%	-	-
Horiz. %	311.63%	175.91%	266.87%	185.73%	145.04%	171.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.24%	34.48%	24.98%	26.04%	27.00%	27.96%	27.36%	-
YoY %	-23.90%	38.03%	-4.07%	-3.56%	-3.43%	2.19%	-	-
Horiz. %	95.91%	126.02%	91.30%	95.18%	98.68%	102.19%	100.00%	-
Total Cost	178,108	170,297	156,919	164,357	139,873	122,980	112,576	7.94%
YoY %	4.59%	8.53%	-4.53%	17.50%	13.74%	9.24%	-	-
Horiz. %	158.21%	151.27%	139.39%	146.00%	124.25%	109.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	254,754	209,236	200,308	151,016	140,180	131,844	132,511	11.50%
YoY %	21.75%	4.46%	32.64%	7.73%	6.32%	-0.50%	-	-
Horiz. %	192.25%	157.90%	151.16%	113.96%	105.79%	99.50%	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	22,403	22,395	5,401	5,355	-	-	-	-
YoY %	0.04%	314.65%	0.86%	0.00%	-	-	-	-
Horiz. %	418.36%	418.21%	100.86%	100.00%	-	-	-	-
Div Payout %	94.93%	168.11%	26.73%	38.08%	-	-	-	-
YoY %	-43.53%	528.92%	-29.81%	0.00%	-	-	-	-
Horiz. %	249.29%	441.47%	70.19%	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	254,754	209,236	200,308	151,016	140,180	131,844	132,511	11.50%
YoY %	21.75%	4.46%	32.64%	7.73%	6.32%	-0.50%	-	-
Horiz. %	192.25%	157.90%	151.16%	113.96%	105.79%	99.50%	100.00%	-
NOSH	64,008	63,986	63,996	63,989	64,009	64,001	64,015	-0.00%
YoY %	0.03%	-0.02%	0.01%	-0.03%	0.01%	-0.02%	-	-
Horiz. %	99.99%	99.95%	99.97%	99.96%	99.99%	99.98%	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	11.70%	7.26%	11.41%	7.88%	7.28%	9.57%	6.30%	-
YoY %	61.16%	-36.37%	44.80%	8.24%	-23.93%	51.90%	-	-
Horiz. %	185.71%	115.24%	181.11%	125.08%	115.56%	151.90%	100.00%	-
ROE	9.26%	6.37%	10.09%	9.31%	7.84%	9.87%	5.71%	-
YoY %	45.37%	-36.87%	8.38%	18.75%	-20.57%	72.85%	-	-
Horiz. %	162.17%	111.56%	176.71%	163.05%	137.30%	172.85%	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	315.13	286.97	276.78	278.83	235.68	212.49	187.69	9.01%
YoY %	9.81%	3.68%	-0.74%	18.31%	10.91%	13.21%	-	-
Horiz. %	167.90%	152.90%	147.47%	148.56%	125.57%	113.21%	100.00%	-
EPS	36.87	20.82	31.58	21.98	17.16	20.34	11.83	20.84%
YoY %	77.09%	-34.07%	43.68%	28.09%	-15.63%	71.94%	-	-
Horiz. %	311.67%	175.99%	266.95%	185.80%	145.05%	171.94%	100.00%	-
DPS	35.00	35.00	8.44	8.37	0.00	0.00	0.00	-
YoY %	0.00%	314.69%	0.84%	0.00%	0.00%	0.00%	-	-
Horiz. %	418.16%	418.16%	100.84%	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	315.17	286.90	276.76	278.78	235.71	212.50	187.73	9.01%
YoY %	9.85%	3.66%	-0.72%	18.27%	10.92%	13.19%	-	-
Horiz. %	167.88%	152.83%	147.42%	148.50%	125.56%	113.19%	100.00%	-
EPS	36.88	20.82	31.58	21.98	17.16	20.34	11.83	20.85%
YoY %	77.14%	-34.07%	43.68%	28.09%	-15.63%	71.94%	-	-
Horiz. %	311.75%	175.99%	266.95%	185.80%	145.05%	171.94%	100.00%	-
DPS	35.00	34.99	8.44	8.37	0.00	0.00	0.00	-
YoY %	0.03%	314.57%	0.84%	0.00%	0.00%	0.00%	-	-
Horiz. %	418.16%	418.04%	100.84%	100.00%	-	-	-	-
NAPS	3.9805	3.2693	3.1298	2.3596	2.1903	2.0601	2.0705	11.50%
YoY %	21.75%	4.46%	32.64%	7.73%	6.32%	-0.50%	-	-
Horiz. %	192.25%	157.90%	151.16%	113.96%	105.79%	99.50%	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	5.62	5.75	4.22	3.95	4.96	4.80	3.20	9.83%
YoY %	-2.26%	36.26%	6.84%	-20.36%	3.33%	50.00%	-	-
Horiz. %	175.62%	179.69%	131.88%	123.44%	155.00%	150.00%	100.00%	-
P/EPS	48.01	79.25	36.99	50.05	68.18	50.15	50.72	-0.91%
YoY %	-39.42%	114.25%	-26.09%	-26.59%	35.95%	-1.12%	-	-
Horiz. %	94.66%	156.25%	72.93%	98.68%	134.42%	98.88%	100.00%	-
EY	2.08	1.26	2.70	2.00	1.47	1.99	1.97	0.90%
YoY %	65.08%	-53.33%	35.00%	36.05%	-26.13%	1.02%	-	-
Horiz. %	105.58%	63.96%	137.06%	101.52%	74.62%	101.02%	100.00%	-
DY	1.98	2.12	0.72	0.76	0.00	0.00	0.00	-
YoY %	-6.60%	194.44%	-5.26%	0.00%	0.00%	0.00%	-	-
Horiz. %	260.53%	278.95%	94.74%	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	6.92	6.20	4.15	3.23	5.39	5.51	3.22	13.59%
YoY %	11.61%	49.40%	28.48%	-40.07%	-2.18%	71.12%	-	-
Horiz. %	214.91%	192.55%	128.88%	100.31%	167.39%	171.12%	100.00%	-
P/EPS	59.13	85.49	36.42	40.95	74.01	57.52	51.14	2.44%
YoY %	-30.83%	134.73%	-11.06%	-44.67%	28.67%	12.48%	-	-
Horiz. %	115.62%	167.17%	71.22%	80.07%	144.72%	112.48%	100.00%	-
EY	1.69	1.17	2.75	2.44	1.35	1.74	1.96	-2.43%
YoY %	44.44%	-57.45%	12.70%	80.74%	-22.41%	-11.22%	-	-
Horiz. %	86.22%	59.69%	140.31%	124.49%	68.88%	88.78%	100.00%	-
DY	1.61	1.97	0.73	0.93	0.00	0.00	0.00	-
YoY %	-18.27%	169.86%	-21.51%	0.00%	0.00%	0.00%	-	-
Horiz. %	173.12%	211.83%	78.49%	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