[DLADY] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Cumulative Result
Revenue	398,851	355,361	325,370	285,713	276,076	253,243	254,484	7.77%
YoY %	12.24%	9.22%	13.88%	3.49%	9.02%	-0.49%	-	-
Horiz. %	156.73%	139.64%	127.85%	112.27%	108.48%	99.51%	100.00%	-
PBT	45,331	27,465	17,193	18,164	13,646	14,107	15,772	19.22%
YoY %	65.05%	59.75%	-5.35%	33.11%	-3.27%	-10.56%	-	-
Horiz. %	287.41%	174.14%	109.01%	115.17%	86.52%	89.44%	100.00%	-
Tax	-12,694	-7,690	-4,811	-4,584	-6,635	-2,821	-4,486	18.92%
YoY %	-65.07%	-59.84%	-4.95%	30.91%	-135.20%	37.12%	-	-
Horiz. %	282.97%	171.42%	107.24%	102.18%	147.90%	62.88%	100.00%	-
NP	32,637	19,775	12,382	13,580	7,011	11,286	11,286	19.35%
YoY %	65.04%	59.71%	-8.82%	93.70%	-37.88%	0.00%	-	-
Horiz. %	289.18%	175.22%	109.71%	120.33%	62.12%	100.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,637	19,775	12,382	13,580	10,691	11,286	11,286	19.35%
YoY %	65.04%	59.71%	-8.82%	27.02%	-5.27%	0.00%	-	-
Horiz. %	289.18%	175.22%	109.71%	120.33%	94.73%	100.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.00%	28.00%	27.98%	25.24%	48.62%	20.00%	28.44%	-
YoY %	0.00%	0.07%	10.86%	-48.09%	143.10%	-29.68%	-	-
Horiz. %	98.45%	98.45%	98.38%	88.75%	170.96%	70.32%	100.00%	-
Total Cost	366,214	335,586	312,988	272,133	269,065	241,957	243,198	7.05%
YoY %	9.13%	7.22%	15.01%	1.14%	11.20%	-0.51%	-	-
Horiz. %	150.58%	137.99%	128.70%	111.90%	110.64%	99.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	131,827	132,473	127,339	147,831	12,577,646	129,508	118,302	1.81%
YoY %	-0.49%	4.03%	-13.86%	-98.82%	9,611.87%	9.47%	-	-
Horiz. %	111.43%	111.98%	107.64%	124.96%	10,631.81%	109.47%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	19,102	19,103	32,922	5,279	361,607	-	-	-
YoY %	-0.01%	-41.97%	523.64%	-98.54%	0.00%	-	-	-
Horiz. %	5.28%	5.28%	9.10%	1.46%	100.00%	-	-	-
Div Payout %	58.53%	96.60%	265.89%	38.88%	3,382.35%	-	-	-
YoY %	-39.41%	-63.67%	583.87%	-98.85%	0.00%	-	-	-
Horiz. %	1.73%	2.86%	7.86%	1.15%	100.00%	-	-	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	131,827	132,473	127,339	147,831	12,577,646	129,508	118,302	1.81%
YoY %	-0.49%	4.03%	-13.86%	-98.82%	9,611.87%	9.47%	-	-
Horiz. %	111.43%	111.98%	107.64%	124.96%	10,631.81%	109.47%	100.00%	-
NOSH	63,994	63,996	63,989	63,996	6,288,823	16,008	16,008	25.96%
YoY %	-0.00%	0.01%	-0.01%	-98.98%	39,185.50%	0.00%	-	-
Horiz. %	399.76%	399.78%	399.73%	399.78%	39,285.50%	100.00%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	8.18%	5.56%	3.81%	4.75%	2.54%	4.46%	4.43%	-
YoY %	47.12%	45.93%	-19.79%	87.01%	-43.05%	0.68%	-	-
Horiz. %	184.65%	125.51%	86.00%	107.22%	57.34%	100.68%	100.00%	-
ROE	24.76%	14.93%	9.72%	9.19%	0.09%	8.71%	9.54%	-
YoY %	65.84%	53.60%	5.77%	10,111.11%	-98.97%	-8.70%	-	-
Horiz. %	259.54%	156.50%	101.89%	96.33%	0.94%	91.30%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	623.26	555.28	508.47	446.45	4.39	1,581.93	1,589.68	-14.44%
YoY %	12.24%	9.21%	13.89%	10,069.70%	-99.72%	-0.49%	-	-
Horiz. %	39.21%	34.93%	31.99%	28.08%	0.28%	99.51%	100.00%	-
EPS	51.00	30.90	19.35	21.22	16.70	70.50	70.50	-5.25%
YoY %	65.05%	59.69%	-8.81%	27.07%	-76.31%	0.00%	-	-
Horiz. %	72.34%	43.83%	27.45%	30.10%	23.69%	100.00%	100.00%	-
DPS	29.85	29.85	51.45	8.25	5.75	0.00	0.00	-
YoY %	0.00%	-41.98%	523.64%	43.48%	0.00%	0.00%	-	-
Horiz. %	519.13%	519.13%	894.78%	143.48%	100.00%	-	-	-
NAPS	2.06	2.07	1.99	2.31	2.00	8.09	7.39	-19.16%
YoY %	-0.48%	4.02%	-13.85%	15.50%	-75.28%	9.47%	-	-
Horiz. %	27.88%	28.01%	26.93%	31.26%	27.06%	109.47%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 63,971
RPS	623.20	555.25	508.39	446.43	431.37	395.69	397.63	7.77%
YoY %	12.24%	9.22%	13.88%	3.49%	9.02%	-0.49%	-	-
Horiz. %	156.73%	139.64%	127.86%	112.27%	108.49%	99.51%	100.00%	-
EPS	51.00	30.90	19.35	21.22	16.70	17.63	17.63	19.35%
YoY %	65.05%	59.69%	-8.81%	27.07%	-5.28%	0.00%	-	-
Horiz. %	289.28%	175.27%	109.76%	120.36%	94.72%	100.00%	100.00%	-
DPS	29.85	29.85	51.44	8.25	565.01	0.00	0.00	-
YoY %	0.00%	-41.97%	523.52%	-98.54%	0.00%	0.00%	-	-
Horiz. %	5.28%	5.28%	9.10%	1.46%	100.00%	-	-	-
NAPS	2.0598	2.0699	1.9897	2.3099	196.5257	2.0236	1.8485	1.81%
YoY %	-0.49%	4.03%	-13.86%	-98.82%	9,611.69%	9.47%	-	-
Horiz. %	111.43%	111.98%	107.64%	124.96%	10,631.63%	109.47%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	10.20	6.00	4.38	4.20	4.64	2.55	2.83	-
P/RPS	1.64	1.08	0.86	0.94	105.70	0.16	0.18	44.49%
YoY %	51.85%	25.58%	-8.51%	-99.11%	65,962.50%	-11.11%	-	-
Horiz. %	911.11%	600.00%	477.78%	522.22%	58,722.22%	88.89%	100.00%	-
P/EPS	20.00	19.42	22.64	19.79	2,729.41	3.62	4.01	30.69%
YoY %	2.99%	-14.22%	14.40%	-99.27%	75,298.07%	-9.73%	-	-
Horiz. %	498.75%	484.29%	564.59%	493.52%	68,065.09%	90.27%	100.00%	-
EY	5.00	5.15	4.42	5.05	0.04	27.65	24.91	-23.47%
YoY %	-2.91%	16.52%	-12.48%	12,525.00%	-99.86%	11.00%	-	-
Horiz. %	20.07%	20.67%	17.74%	20.27%	0.16%	111.00%	100.00%	-
DY	2.93	4.98	11.75	1.96	1.24	0.00	0.00	-
YoY %	-41.16%	-57.62%	499.49%	58.06%	0.00%	0.00%	-	-
Horiz. %	236.29%	401.61%	947.58%	158.06%	100.00%	-	-	-
P/NAPS	4.95	2.90	2.20	1.82	2.32	0.32	0.38	53.36%
YoY %	70.69%	31.82%	20.88%	-21.55%	625.00%	-15.79%	-	-
Horiz. %	1,302.63%	763.16%	578.95%	478.95%	610.53%	84.21%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	28/11/06	25/11/05	30/11/04	11/11/03	30/10/02	13/11/01	24/11/00	-
Price	11.70	6.05	4.64	4.22	4.58	3.50	3.47	-
P/RPS	1.88	1.09	0.91	0.95	104.33	0.22	0.22	42.96%
YoY %	72.48%	19.78%	-4.21%	-99.09%	47,322.73%	0.00%	-	-
Horiz. %	854.55%	495.45%	413.64%	431.82%	47,422.73%	100.00%	100.00%	-
P/EPS	22.94	19.58	23.98	19.89	2,694.12	4.96	4.92	29.23%
YoY %	17.16%	-18.35%	20.56%	-99.26%	54,216.94%	0.81%	-	-
Horiz. %	466.26%	397.97%	487.40%	404.27%	54,758.54%	100.81%	100.00%	-
EY	4.36	5.11	4.17	5.03	0.04	20.14	20.32	-22.61%
YoY %	-14.68%	22.54%	-17.10%	12,475.00%	-99.80%	-0.89%	-	-
Horiz. %	21.46%	25.15%	20.52%	24.75%	0.20%	99.11%	100.00%	-
DY	2.55	4.93	11.09	1.95	1.26	0.00	0.00	-
YoY %	-48.28%	-55.55%	468.72%	54.76%	0.00%	0.00%	-	-
Horiz. %	202.38%	391.27%	880.16%	154.76%	100.00%	-	-	-
P/NAPS	5.68	2.92	2.33	1.83	2.29	0.43	0.47	51.45%
YoY %	94.52%	25.32%	27.32%	-20.09%	432.56%	-8.51%	-	-
Horiz. %	1,208.51%	621.28%	495.74%	389.36%	487.23%	91.49%	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