[DLADY] YoY TTM Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	700,021	636,860	535,635	469,586	431,028	380,863	373,539	11.02%
YoY %	9.92%	18.90%	14.07%	8.95%	13.17%	1.96%	-	-
Horiz. %	187.40%	170.49%	143.39%	125.71%	115.39%	101.96%	100.00%	-
PBT	61,972	52,771	68,777	40,889	30,149	20,073	25,793	15.71%
YoY %	17.44%	-23.27%	68.20%	35.62%	50.20%	-22.18%	-	-
Horiz. %	240.27%	204.59%	266.65%	158.53%	116.89%	77.82%	100.00%	-
Tax	-16,872	-14,226	-19,126	-11,393	-8,079	-5,376	-9,652	9.74%
YoY %	-18.60%	25.62%	-67.88%	-41.02%	-50.28%	44.30%	-	-
Horiz. %	174.80%	147.39%	198.16%	118.04%	83.70%	55.70%	100.00%	-
NP	45,100	38,545	49,651	29,496	22,070	14,697	16,141	18.66%
YoY %	17.01%	-22.37%	68.33%	33.65%	50.17%	-8.95%	-	-
Horiz. %	279.41%	238.80%	307.61%	182.74%	136.73%	91.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,100	38,545	49,651	29,496	22,070	14,697	19,821	14.67%
YoY %	17.01%	-22.37%	68.33%	33.65%	50.17%	-25.85%	-	-
Horiz. %	227.54%	194.47%	250.50%	148.81%	111.35%	74.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.23%	26.96%	27.81%	27.86%	26.80%	26.78%	37.42%	-
YoY %	1.00%	-3.06%	-0.18%	3.96%	0.07%	-28.43%	-	-
Horiz. %	72.77%	72.05%	74.32%	74.45%	71.62%	71.57%	100.00%	-
Total Cost	654,921	598,315	485,984	440,090	408,958	366,166	357,398	10.61%
YoY %	9.46%	23.11%	10.43%	7.61%	11.69%	2.45%	-	-
Horiz. %	183.25%	167.41%	135.98%	123.14%	114.43%	102.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	170,197	133,810	135,698	126,744	137,668	151,614	143,942	2.82%
YoY %	27.19%	-1.39%	7.06%	-7.94%	-9.20%	5.33%	-	-
Horiz. %	118.24%	92.96%	94.27%	88.05%	95.64%	105.33%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	8,318	21,610	40,423	40,420	35,822	8,157	3,677	14.56%
YoY %	-61.51%	-46.54%	0.01%	12.84%	339.16%	121.84%	-	-
Horiz. %	226.22%	587.71%	1,099.35%	1,099.27%	974.22%	221.84%	100.00%	-
Div Payout %	18.44%	56.07%	81.41%	137.04%	162.31%	55.51%	18.56%	-
YoY %	-67.11%	-31.13%	-40.59%	-15.57%	192.40%	199.08%	-	-
Horiz. %	99.35%	302.10%	438.63%	738.36%	874.52%	299.08%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	170,197	133,810	135,698	126,744	137,668	151,614	143,942	2.82%
YoY %	27.19%	-1.39%	7.06%	-7.94%	-9.20%	5.33%	-	-
Horiz. %	118.24%	92.96%	94.27%	88.05%	95.64%	105.33%	100.00%	-
NOSH	63,983	64,024	64,008	64,012	64,031	63,972	63,974	0.00%
YoY %	-0.06%	0.02%	-0.01%	-0.03%	0.09%	-0.00%	-	-
Horiz. %	100.01%	100.08%	100.05%	100.06%	100.09%	100.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	6.44%	6.05%	9.27%	6.28%	5.12%	3.86%	4.32%	-
YoY %	6.45%	-34.74%	47.61%	22.66%	32.64%	-10.65%	-	-
Horiz. %	149.07%	140.05%	214.58%	145.37%	118.52%	89.35%	100.00%	-
ROE	26.50%	28.81%	36.59%	23.27%	16.03%	9.69%	13.77%	-
YoY %	-8.02%	-21.26%	57.24%	45.17%	65.43%	-29.63%	-	-
Horiz. %	192.45%	209.22%	265.72%	168.99%	116.41%	70.37%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	1,094.06	994.71	836.82	733.59	673.15	595.36	583.89	11.02%
YoY %	9.99%	18.87%	14.07%	8.98%	13.07%	1.96%	-	-
Horiz. %	187.37%	170.36%	143.32%	125.64%	115.29%	101.96%	100.00%	-
EPS	70.49	60.20	77.57	46.08	34.47	22.97	30.98	14.67%
YoY %	17.09%	-22.39%	68.34%	33.68%	50.07%	-25.86%	-	-
Horiz. %	227.53%	194.32%	250.39%	148.74%	111.27%	74.14%	100.00%	-
DPS	13.00	33.76	63.15	63.15	55.95	12.75	5.75	14.54%
YoY %	-61.49%	-46.54%	0.00%	12.87%	338.82%	121.74%	-	-
Horiz. %	226.09%	587.13%	1,098.26%	1,098.26%	973.04%	221.74%	100.00%	-
NAPS	2.66	2.09	2.12	1.98	2.15	2.37	2.25	2.82%
YoY %	27.27%	-1.42%	7.07%	-7.91%	-9.28%	5.33%	-	-
Horiz. %	118.22%	92.89%	94.22%	88.00%	95.56%	105.33%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 64,012
RPS	1,093.78	995.09	836.93	733.73	673.48	595.10	583.65	11.02%
YoY %	9.92%	18.90%	14.07%	8.95%	13.17%	1.96%	-	-
Horiz. %	187.40%	170.49%	143.40%	125.71%	115.39%	101.96%	100.00%	-
EPS	70.47	60.23	77.58	46.09	34.48	22.96	30.97	14.67%
YoY %	17.00%	-22.36%	68.32%	33.67%	50.17%	-25.86%	-	-
Horiz. %	227.54%	194.48%	250.50%	148.82%	111.33%	74.14%	100.00%	-
DPS	13.00	33.77	63.16	63.16	55.97	12.75	5.75	14.54%
YoY %	-61.50%	-46.53%	0.00%	12.85%	338.98%	121.74%	-	-
Horiz. %	226.09%	587.30%	1,098.43%	1,098.43%	973.39%	221.74%	100.00%	-
NAPS	2.6593	2.0908	2.1203	1.9804	2.1511	2.369	2.2491	2.82%
YoY %	27.19%	-1.39%	7.06%	-7.94%	-9.20%	5.33%	-	-
Horiz. %	118.24%	92.96%	94.27%	88.05%	95.64%	105.33%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	9.00	12.60	11.80	7.50	5.50	4.18	3.90	-
P/RPS	0.82	1.27	1.41	1.02	0.82	0.70	0.67	3.42%
YoY %	-35.43%	-9.93%	38.24%	24.39%	17.14%	4.48%	-	-
Horiz. %	122.39%	189.55%	210.45%	152.24%	122.39%	104.48%	100.00%	-
P/EPS	12.77	20.93	15.21	16.28	15.96	18.19	12.59	0.23%
YoY %	-38.99%	37.61%	-6.57%	2.01%	-12.26%	44.48%	-	-
Horiz. %	101.43%	166.24%	120.81%	129.31%	126.77%	144.48%	100.00%	-
EY	7.83	4.78	6.57	6.14	6.27	5.50	7.94	-0.23%
YoY %	63.81%	-27.25%	7.00%	-2.07%	14.00%	-30.73%	-	-
Horiz. %	98.61%	60.20%	82.75%	77.33%	78.97%	69.27%	100.00%	-
DY	1.44	2.68	5.35	8.42	10.17	3.05	1.47	-0.34%
YoY %	-46.27%	-49.91%	-36.46%	-17.21%	233.44%	107.48%	-	-
Horiz. %	97.96%	182.31%	363.95%	572.79%	691.84%	207.48%	100.00%	-
P/NAPS	3.38	6.03	5.57	3.79	2.56	1.76	1.73	11.79%
YoY %	-43.95%	8.26%	46.97%	48.05%	45.45%	1.73%	-	-
Horiz. %	195.38%	348.55%	321.97%	219.08%	147.98%	101.73%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	26/05/09	26/05/08	21/05/07	23/05/06	25/05/05	20/04/04	02/05/03	-
Price	10.70	12.90	12.10	9.05	5.90	5.55	4.30	-
P/RPS	0.98	1.30	1.45	1.23	0.88	0.93	0.74	4.78%
YoY %	-24.62%	-10.34%	17.89%	39.77%	-5.38%	25.68%	-	-
Horiz. %	132.43%	175.68%	195.95%	166.22%	118.92%	125.68%	100.00%	-
P/EPS	15.18	21.43	15.60	19.64	17.12	24.16	13.88	1.50%
YoY %	-29.16%	37.37%	-20.57%	14.72%	-29.14%	74.06%	-	-
Horiz. %	109.37%	154.39%	112.39%	141.50%	123.34%	174.06%	100.00%	-
EY	6.59	4.67	6.41	5.09	5.84	4.14	7.21	-1.48%
YoY %	41.11%	-27.15%	25.93%	-12.84%	41.06%	-42.58%	-	-
Horiz. %	91.40%	64.77%	88.90%	70.60%	81.00%	57.42%	100.00%	-
DY	1.21	2.62	5.22	6.98	9.48	2.30	1.34	-1.68%
YoY %	-53.82%	-49.81%	-25.21%	-26.37%	312.17%	71.64%	-	-
Horiz. %	90.30%	195.52%	389.55%	520.90%	707.46%	171.64%	100.00%	-
P/NAPS	4.02	6.17	5.71	4.57	2.74	2.34	1.91	13.19%
YoY %	-34.85%	8.06%	24.95%	66.79%	17.09%	22.51%	-	-
Horiz. %	210.47%	323.04%	298.95%	239.27%	143.46%	122.51%	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