[DLADY] YoY TTM Result on 31-Mar-2013 [#1]

Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1.26%
YoY- 16.53%
Quarter Report
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,054,555 969,456 1,004,100 874,395 828,057 722,814 693,735 7.22%
PBT 211,508 140,271 178,631 167,896 144,118 96,374 98,098 13.64%
Tax -53,668 -36,468 -46,323 -42,960 -36,907 -24,961 -25,639 13.08%
NP 157,840 103,803 132,308 124,936 107,211 71,413 72,459 13.84%
-
NP to SH 157,840 103,803 132,308 124,936 107,211 71,413 72,459 13.84%
-
Tax Rate 25.37% 26.00% 25.93% 25.59% 25.61% 25.90% 26.14% -
Total Cost 896,715 865,653 871,792 749,459 720,846 651,401 621,276 6.30%
-
Net Worth 191,360 174,080 211,199 245,119 286,720 225,910 200,952 -0.81%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 140,800 140,800 166,441 166,400 46,403 46,394 41,995 22.31%
Div Payout % 89.20% 135.64% 125.80% 133.19% 43.28% 64.97% 57.96% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 191,360 174,080 211,199 245,119 286,720 225,910 200,952 -0.81%
NOSH 64,000 64,000 64,000 64,000 64,000 63,997 63,997 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.97% 10.71% 13.18% 14.29% 12.95% 9.88% 10.44% -
ROE 82.48% 59.63% 62.65% 50.97% 37.39% 31.61% 36.06% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,647.74 1,514.78 1,568.91 1,366.24 1,293.84 1,129.44 1,084.00 7.22%
EPS 246.63 162.19 206.73 195.21 167.52 111.59 113.22 13.84%
DPS 220.00 220.00 260.00 260.00 72.50 72.50 65.63 22.31%
NAPS 2.99 2.72 3.30 3.83 4.48 3.53 3.14 -0.81%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,647.74 1,514.78 1,568.91 1,366.24 1,293.84 1,129.40 1,083.96 7.22%
EPS 246.63 162.19 206.73 195.21 167.52 111.58 113.22 13.84%
DPS 220.00 220.00 260.00 260.00 72.50 72.49 65.62 22.31%
NAPS 2.99 2.72 3.30 3.83 4.48 3.5299 3.1399 -0.81%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 52.22 47.78 47.38 47.60 34.26 16.36 12.20 -
P/RPS 3.17 3.15 3.02 3.48 2.65 1.45 1.13 18.73%
P/EPS 21.17 29.46 22.92 24.38 20.45 14.66 10.78 11.89%
EY 4.72 3.39 4.36 4.10 4.89 6.82 9.28 -10.64%
DY 4.21 4.60 5.49 5.46 2.12 4.43 5.38 -4.00%
P/NAPS 17.46 17.57 14.36 12.43 7.65 4.63 3.89 28.40%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/04/16 26/05/15 27/05/14 28/05/13 24/05/12 18/05/11 18/05/10 -
Price 54.00 46.80 47.30 48.50 31.56 17.56 12.30 -
P/RPS 3.28 3.09 3.01 3.55 2.44 1.55 1.13 19.41%
P/EPS 21.90 28.85 22.88 24.84 18.84 15.74 10.86 12.38%
EY 4.57 3.47 4.37 4.03 5.31 6.35 9.21 -11.01%
DY 4.07 4.70 5.50 5.36 2.30 4.13 5.34 -4.42%
P/NAPS 18.06 17.21 14.33 12.66 7.04 4.97 3.92 28.96%

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

Post a Comment