[DLADY] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	693,735	700,021	636,860	535,635	469,586	431,028	380,863	10.50%
YoY %	-0.90%	9.92%	18.90%	14.07%	8.95%	13.17%	-	-
Horiz. %	182.15%	183.80%	167.21%	140.64%	123.30%	113.17%	100.00%	-
PBT	98,098	61,972	52,771	68,777	40,889	30,149	20,073	30.25%
YoY %	58.29%	17.44%	-23.27%	68.20%	35.62%	50.20%	-	-
Horiz. %	488.71%	308.73%	262.90%	342.63%	203.70%	150.20%	100.00%	-
Tax	-25,639	-16,872	-14,226	-19,126	-11,393	-8,079	-5,376	29.72%
YoY %	-51.96%	-18.60%	25.62%	-67.88%	-41.02%	-50.28%	-	-
Horiz. %	476.92%	313.84%	264.62%	355.77%	211.92%	150.28%	100.00%	-
NP	72,459	45,100	38,545	49,651	29,496	22,070	14,697	30.44%
YoY %	60.66%	17.01%	-22.37%	68.33%	33.65%	50.17%	-	-
Horiz. %	493.02%	306.87%	262.26%	337.83%	200.69%	150.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,459	45,100	38,545	49,651	29,496	22,070	14,697	30.44%
YoY %	60.66%	17.01%	-22.37%	68.33%	33.65%	50.17%	-	-
Horiz. %	493.02%	306.87%	262.26%	337.83%	200.69%	150.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.14%	27.23%	26.96%	27.81%	27.86%	26.80%	26.78%	-
YoY %	-4.00%	1.00%	-3.06%	-0.18%	3.96%	0.07%	-	-
Horiz. %	97.61%	101.68%	100.67%	103.85%	104.03%	100.07%	100.00%	-
Total Cost	621,276	654,921	598,315	485,984	440,090	408,958	366,166	9.20%
YoY %	-5.14%	9.46%	23.11%	10.43%	7.61%	11.69%	-	-
Horiz. %	169.67%	178.86%	163.40%	132.72%	120.19%	111.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,952	170,197	133,810	135,698	126,744	137,668	151,614	4.80%
YoY %	18.07%	27.19%	-1.39%	7.06%	-7.94%	-9.20%	-	-
Horiz. %	132.54%	112.26%	88.26%	89.50%	83.60%	90.80%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	41,995	8,318	21,610	40,423	40,420	35,822	8,157	31.38%
YoY %	404.87%	-61.51%	-46.54%	0.01%	12.84%	339.16%	-	-
Horiz. %	514.83%	101.97%	264.93%	495.56%	495.53%	439.16%	100.00%	-
Div Payout %	57.96%	18.44%	56.07%	81.41%	137.04%	162.31%	55.51%	-
YoY %	214.32%	-67.11%	-31.13%	-40.59%	-15.57%	192.40%	-	-
Horiz. %	104.41%	33.22%	101.01%	146.66%	246.87%	292.40%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	200,952	170,197	133,810	135,698	126,744	137,668	151,614	4.80%
YoY %	18.07%	27.19%	-1.39%	7.06%	-7.94%	-9.20%	-	-
Horiz. %	132.54%	112.26%	88.26%	89.50%	83.60%	90.80%	100.00%	-
NOSH	63,997	63,983	64,024	64,008	64,012	64,031	63,972	0.00%
YoY %	0.02%	-0.06%	0.02%	-0.01%	-0.03%	0.09%	-	-
Horiz. %	100.04%	100.02%	100.08%	100.06%	100.06%	100.09%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	10.44%	6.44%	6.05%	9.27%	6.28%	5.12%	3.86%	-
YoY %	62.11%	6.45%	-34.74%	47.61%	22.66%	32.64%	-	-
Horiz. %	270.47%	166.84%	156.74%	240.16%	162.69%	132.64%	100.00%	-
ROE	36.06%	26.50%	28.81%	36.59%	23.27%	16.03%	9.69%	-
YoY %	36.08%	-8.02%	-21.26%	57.24%	45.17%	65.43%	-	-
Horiz. %	372.14%	273.48%	297.32%	377.61%	240.14%	165.43%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	1,084.00	1,094.06	994.71	836.82	733.59	673.15	595.36	10.49%
YoY %	-0.92%	9.99%	18.87%	14.07%	8.98%	13.07%	-	-
Horiz. %	182.07%	183.76%	167.08%	140.56%	123.22%	113.07%	100.00%	-
EPS	113.22	70.49	60.20	77.57	46.08	34.47	22.97	30.43%
YoY %	60.62%	17.09%	-22.39%	68.34%	33.68%	50.07%	-	-
Horiz. %	492.90%	306.88%	262.08%	337.70%	200.61%	150.07%	100.00%	-
DPS	65.63	13.00	33.76	63.15	63.15	55.95	12.75	31.38%
YoY %	404.85%	-61.49%	-46.54%	0.00%	12.87%	338.82%	-	-
Horiz. %	514.75%	101.96%	264.78%	495.29%	495.29%	438.82%	100.00%	-
NAPS	3.14	2.66	2.09	2.12	1.98	2.15	2.37	4.79%
YoY %	18.05%	27.27%	-1.42%	7.07%	-7.91%	-9.28%	-	-
Horiz. %	132.49%	112.24%	88.19%	89.45%	83.54%	90.72%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 64,008
RPS	1,083.96	1,093.78	995.09	836.93	733.73	673.48	595.10	10.50%
YoY %	-0.90%	9.92%	18.90%	14.07%	8.95%	13.17%	-	-
Horiz. %	182.15%	183.80%	167.21%	140.64%	123.30%	113.17%	100.00%	-
EPS	113.22	70.47	60.23	77.58	46.09	34.48	22.96	30.44%
YoY %	60.66%	17.00%	-22.36%	68.32%	33.67%	50.17%	-	-
Horiz. %	493.12%	306.93%	262.33%	337.89%	200.74%	150.17%	100.00%	-
DPS	65.62	13.00	33.77	63.16	63.16	55.97	12.75	31.38%
YoY %	404.77%	-61.50%	-46.53%	0.00%	12.85%	338.98%	-	-
Horiz. %	514.67%	101.96%	264.86%	495.37%	495.37%	438.98%	100.00%	-
NAPS	3.1399	2.6593	2.0908	2.1203	1.9804	2.1511	2.369	4.80%
YoY %	18.07%	27.19%	-1.39%	7.06%	-7.94%	-9.20%	-	-
Horiz. %	132.54%	112.25%	88.26%	89.50%	83.60%	90.80%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	12.20	9.00	12.60	11.80	7.50	5.50	4.18	-
P/RPS	1.13	0.82	1.27	1.41	1.02	0.82	0.70	8.30%
YoY %	37.80%	-35.43%	-9.93%	38.24%	24.39%	17.14%	-	-
Horiz. %	161.43%	117.14%	181.43%	201.43%	145.71%	117.14%	100.00%	-
P/EPS	10.78	12.77	20.93	15.21	16.28	15.96	18.19	-8.34%
YoY %	-15.58%	-38.99%	37.61%	-6.57%	2.01%	-12.26%	-	-
Horiz. %	59.26%	70.20%	115.06%	83.62%	89.50%	87.74%	100.00%	-
EY	9.28	7.83	4.78	6.57	6.14	6.27	5.50	9.10%
YoY %	18.52%	63.81%	-27.25%	7.00%	-2.07%	14.00%	-	-
Horiz. %	168.73%	142.36%	86.91%	119.45%	111.64%	114.00%	100.00%	-
DY	5.38	1.44	2.68	5.35	8.42	10.17	3.05	9.91%
YoY %	273.61%	-46.27%	-49.91%	-36.46%	-17.21%	233.44%	-	-
Horiz. %	176.39%	47.21%	87.87%	175.41%	276.07%	333.44%	100.00%	-
P/NAPS	3.89	3.38	6.03	5.57	3.79	2.56	1.76	14.12%
YoY %	15.09%	-43.95%	8.26%	46.97%	48.05%	45.45%	-	-
Horiz. %	221.02%	192.05%	342.61%	316.48%	215.34%	145.45%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	18/05/10	26/05/09	26/05/08	21/05/07	23/05/06	25/05/05	20/04/04	-
Price	12.30	10.70	12.90	12.10	9.05	5.90	5.55	-
P/RPS	1.13	0.98	1.30	1.45	1.23	0.88	0.93	3.29%
YoY %	15.31%	-24.62%	-10.34%	17.89%	39.77%	-5.38%	-	-
Horiz. %	121.51%	105.38%	139.78%	155.91%	132.26%	94.62%	100.00%	-
P/EPS	10.86	15.18	21.43	15.60	19.64	17.12	24.16	-12.47%
YoY %	-28.46%	-29.16%	37.37%	-20.57%	14.72%	-29.14%	-	-
Horiz. %	44.95%	62.83%	88.70%	64.57%	81.29%	70.86%	100.00%	-
EY	9.21	6.59	4.67	6.41	5.09	5.84	4.14	14.24%
YoY %	39.76%	41.11%	-27.15%	25.93%	-12.84%	41.06%	-	-
Horiz. %	222.46%	159.18%	112.80%	154.83%	122.95%	141.06%	100.00%	-
DY	5.34	1.21	2.62	5.22	6.98	9.48	2.30	15.06%
YoY %	341.32%	-53.82%	-49.81%	-25.21%	-26.37%	312.17%	-	-
Horiz. %	232.17%	52.61%	113.91%	226.96%	303.48%	412.17%	100.00%	-
P/NAPS	3.92	4.02	6.17	5.71	4.57	2.74	2.34	8.97%
YoY %	-2.49%	-34.85%	8.06%	24.95%	66.79%	17.09%	-	-
Horiz. %	167.52%	171.79%	263.68%	244.02%	195.30%	117.09%	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