[DLADY] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Cumulative Result
Revenue	522,326	546,226	453,001	398,851	355,361	325,370	285,713	10.56%
YoY %	-4.38%	20.58%	13.58%	12.24%	9.22%	13.88%	-	-
Horiz. %	182.81%	191.18%	158.55%	139.60%	124.38%	113.88%	100.00%	-
PBT	59,490	38,614	52,931	45,331	27,465	17,193	18,164	21.84%
YoY %	54.06%	-27.05%	16.77%	65.05%	59.75%	-5.35%	-	-
Horiz. %	327.52%	212.59%	291.41%	249.57%	151.21%	94.65%	100.00%	-
Tax	-15,138	-9,731	-14,292	-12,694	-7,690	-4,811	-4,584	22.00%
YoY %	-55.56%	31.91%	-12.59%	-65.07%	-59.84%	-4.95%	-	-
Horiz. %	330.24%	212.28%	311.78%	276.92%	167.76%	104.95%	100.00%	-
NP	44,352	28,883	38,639	32,637	19,775	12,382	13,580	21.78%
YoY %	53.56%	-25.25%	18.39%	65.04%	59.71%	-8.82%	-	-
Horiz. %	326.60%	212.69%	284.53%	240.33%	145.62%	91.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,352	28,883	38,639	32,637	19,775	12,382	13,580	21.78%
YoY %	53.56%	-25.25%	18.39%	65.04%	59.71%	-8.82%	-	-
Horiz. %	326.60%	212.69%	284.53%	240.33%	145.62%	91.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.45%	25.20%	27.00%	28.00%	28.00%	27.98%	25.24%	-
YoY %	0.99%	-6.67%	-3.57%	0.00%	0.07%	10.86%	-	-
Horiz. %	100.83%	99.84%	106.97%	110.94%	110.94%	110.86%	100.00%	-
Total Cost	477,974	517,343	414,362	366,214	335,586	312,988	272,133	9.83%
YoY %	-7.61%	24.85%	13.15%	9.13%	7.22%	15.01%	-	-
Horiz. %	175.64%	190.11%	152.26%	134.57%	123.32%	115.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,319	151,038	140,167	131,827	132,473	127,339	147,831	5.18%
YoY %	32.63%	7.76%	6.33%	-0.49%	4.03%	-13.86%	-	-
Horiz. %	135.51%	102.17%	94.82%	89.17%	89.61%	86.14%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	5,401	5,356	19,335	19,102	19,103	32,922	5,279	0.38%
YoY %	0.84%	-72.30%	1.22%	-0.01%	-41.97%	523.64%	-	-
Horiz. %	102.31%	101.46%	366.26%	361.85%	361.87%	623.64%	100.00%	-
Div Payout %	12.18%	18.55%	50.04%	58.53%	96.60%	265.89%	38.88%	-
YoY %	-34.34%	-62.93%	-14.51%	-39.41%	-63.67%	583.87%	-	-
Horiz. %	31.33%	47.71%	128.70%	150.54%	248.46%	683.87%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	200,319	151,038	140,167	131,827	132,473	127,339	147,831	5.18%
YoY %	32.63%	7.76%	6.33%	-0.49%	4.03%	-13.86%	-	-
Horiz. %	135.51%	102.17%	94.82%	89.17%	89.61%	86.14%	100.00%	-
NOSH	63,999	63,999	64,003	63,994	63,996	63,989	63,996	0.00%
YoY %	0.00%	-0.01%	0.01%	-0.00%	0.01%	-0.01%	-	-
Horiz. %	100.00%	100.00%	100.01%	100.00%	100.00%	99.99%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	8.49%	5.29%	8.53%	8.18%	5.56%	3.81%	4.75%	-
YoY %	60.49%	-37.98%	4.28%	47.12%	45.93%	-19.79%	-	-
Horiz. %	178.74%	111.37%	179.58%	172.21%	117.05%	80.21%	100.00%	-
ROE	22.14%	19.12%	27.57%	24.76%	14.93%	9.72%	9.19%	-
YoY %	15.79%	-30.65%	11.35%	65.84%	53.60%	5.77%	-	-
Horiz. %	240.91%	208.05%	300.00%	269.42%	162.46%	105.77%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	816.13	853.48	707.77	623.26	555.28	508.47	446.45	10.56%
YoY %	-4.38%	20.59%	13.56%	12.24%	9.21%	13.89%	-	-
Horiz. %	182.80%	191.17%	158.53%	139.60%	124.38%	113.89%	100.00%	-
EPS	69.30	45.13	60.37	51.00	30.90	19.35	21.22	21.78%
YoY %	53.56%	-25.24%	18.37%	65.05%	59.69%	-8.81%	-	-
Horiz. %	326.58%	212.68%	284.50%	240.34%	145.62%	91.19%	100.00%	-
DPS	8.44	8.37	30.21	29.85	29.85	51.45	8.25	0.37%
YoY %	0.84%	-72.29%	1.21%	0.00%	-41.98%	523.64%	-	-
Horiz. %	102.30%	101.45%	366.18%	361.82%	361.82%	623.64%	100.00%	-
NAPS	3.13	2.36	2.19	2.06	2.07	1.99	2.31	5.18%
YoY %	32.63%	7.76%	6.31%	-0.48%	4.02%	-13.85%	-	-
Horiz. %	135.50%	102.16%	94.81%	89.18%	89.61%	86.15%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 64,001
RPS	816.13	853.48	707.81	623.20	555.25	508.39	446.43	10.56%
YoY %	-4.38%	20.58%	13.58%	12.24%	9.22%	13.88%	-	-
Horiz. %	182.81%	191.18%	158.55%	139.60%	124.38%	113.88%	100.00%	-
EPS	69.30	45.13	60.37	51.00	30.90	19.35	21.22	21.78%
YoY %	53.56%	-25.24%	18.37%	65.05%	59.69%	-8.81%	-	-
Horiz. %	326.58%	212.68%	284.50%	240.34%	145.62%	91.19%	100.00%	-
DPS	8.44	8.37	30.21	29.85	29.85	51.44	8.25	0.37%
YoY %	0.84%	-72.29%	1.21%	0.00%	-41.97%	523.52%	-	-
Horiz. %	102.30%	101.45%	366.18%	361.82%	361.82%	623.52%	100.00%	-
NAPS	3.13	2.36	2.1901	2.0598	2.0699	1.9897	2.3099	5.18%
YoY %	32.63%	7.76%	6.33%	-0.49%	4.03%	-13.86%	-	-
Horiz. %	135.50%	102.17%	94.81%	89.17%	89.61%	86.14%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	11.68	11.00	11.70	10.20	6.00	4.38	4.20	-
P/RPS	1.43	1.29	1.65	1.64	1.08	0.86	0.94	7.23%
YoY %	10.85%	-21.82%	0.61%	51.85%	25.58%	-8.51%	-	-
Horiz. %	152.13%	137.23%	175.53%	174.47%	114.89%	91.49%	100.00%	-
P/EPS	16.85	24.37	19.38	20.00	19.42	22.64	19.79	-2.64%
YoY %	-30.86%	25.75%	-3.10%	2.99%	-14.22%	14.40%	-	-
Horiz. %	85.14%	123.14%	97.93%	101.06%	98.13%	114.40%	100.00%	-
EY	5.93	4.10	5.16	5.00	5.15	4.42	5.05	2.71%
YoY %	44.63%	-20.54%	3.20%	-2.91%	16.52%	-12.48%	-	-
Horiz. %	117.43%	81.19%	102.18%	99.01%	101.98%	87.52%	100.00%	-
DY	0.72	0.76	2.58	2.93	4.98	11.75	1.96	-15.35%
YoY %	-5.26%	-70.54%	-11.95%	-41.16%	-57.62%	499.49%	-	-
Horiz. %	36.73%	38.78%	131.63%	149.49%	254.08%	599.49%	100.00%	-
P/NAPS	3.73	4.66	5.34	4.95	2.90	2.20	1.82	12.69%
YoY %	-19.96%	-12.73%	7.88%	70.69%	31.82%	20.88%	-	-
Horiz. %	204.95%	256.04%	293.41%	271.98%	159.34%	120.88%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	18/11/08	20/11/07	28/11/06	25/11/05	30/11/04	11/11/03	-
Price	11.50	9.00	12.70	11.70	6.05	4.64	4.22	-
P/RPS	1.41	1.05	1.79	1.88	1.09	0.91	0.95	6.79%
YoY %	34.29%	-41.34%	-4.79%	72.48%	19.78%	-4.21%	-	-
Horiz. %	148.42%	110.53%	188.42%	197.89%	114.74%	95.79%	100.00%	-
P/EPS	16.59	19.94	21.04	22.94	19.58	23.98	19.89	-2.97%
YoY %	-16.80%	-5.23%	-8.28%	17.16%	-18.35%	20.56%	-	-
Horiz. %	83.41%	100.25%	105.78%	115.33%	98.44%	120.56%	100.00%	-
EY	6.03	5.01	4.75	4.36	5.11	4.17	5.03	3.06%
YoY %	20.36%	5.47%	8.94%	-14.68%	22.54%	-17.10%	-	-
Horiz. %	119.88%	99.60%	94.43%	86.68%	101.59%	82.90%	100.00%	-
DY	0.73	0.93	2.38	2.55	4.93	11.09	1.95	-15.09%
YoY %	-21.51%	-60.92%	-6.67%	-48.28%	-55.55%	468.72%	-	-
Horiz. %	37.44%	47.69%	122.05%	130.77%	252.82%	568.72%	100.00%	-
P/NAPS	3.67	3.81	5.80	5.68	2.92	2.33	1.83	12.28%
YoY %	-3.67%	-34.31%	2.11%	94.52%	25.32%	27.32%	-	-
Horiz. %	200.55%	208.20%	316.94%	310.38%	159.56%	127.32%	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