[DLADY] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	539,857	522,326	546,226	453,001	398,851	355,361	325,370	8.80%
YoY %	3.36%	-4.38%	20.58%	13.58%	12.24%	9.22%	-	-
Horiz. %	165.92%	160.53%	167.88%	139.23%	122.58%	109.22%	100.00%	-
PBT	74,161	59,490	38,614	52,931	45,331	27,465	17,193	27.57%
YoY %	24.66%	54.06%	-27.05%	16.77%	65.05%	59.75%	-	-
Horiz. %	431.34%	346.01%	224.59%	307.86%	263.66%	159.75%	100.00%	-
Tax	-21,109	-15,138	-9,731	-14,292	-12,694	-7,690	-4,811	27.93%
YoY %	-39.44%	-55.56%	31.91%	-12.59%	-65.07%	-59.84%	-	-
Horiz. %	438.77%	314.65%	202.27%	297.07%	263.85%	159.84%	100.00%	-
NP	53,052	44,352	28,883	38,639	32,637	19,775	12,382	27.42%
YoY %	19.62%	53.56%	-25.25%	18.39%	65.04%	59.71%	-	-
Horiz. %	428.46%	358.20%	233.27%	312.06%	263.58%	159.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,052	44,352	28,883	38,639	32,637	19,775	12,382	27.42%
YoY %	19.62%	53.56%	-25.25%	18.39%	65.04%	59.71%	-	-
Horiz. %	428.46%	358.20%	233.27%	312.06%	263.58%	159.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.46%	25.45%	25.20%	27.00%	28.00%	28.00%	27.98%	-
YoY %	11.83%	0.99%	-6.67%	-3.57%	0.00%	0.07%	-	-
Horiz. %	101.72%	90.96%	90.06%	96.50%	100.07%	100.07%	100.00%	-
Total Cost	486,805	477,974	517,343	414,362	366,214	335,586	312,988	7.63%
YoY %	1.85%	-7.61%	24.85%	13.15%	9.13%	7.22%	-	-
Horiz. %	155.53%	152.71%	165.29%	132.39%	117.01%	107.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	209,289	200,319	151,038	140,167	131,827	132,473	127,339	8.62%
YoY %	4.48%	32.63%	7.76%	6.33%	-0.49%	4.03%	-	-
Horiz. %	164.36%	157.31%	118.61%	110.07%	103.52%	104.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	22,401	5,401	5,356	19,335	19,102	19,103	32,922	-6.21%
YoY %	314.76%	0.84%	-72.30%	1.22%	-0.01%	-41.97%	-	-
Horiz. %	68.04%	16.41%	16.27%	58.73%	58.02%	58.03%	100.00%	-
Div Payout %	42.22%	12.18%	18.55%	50.04%	58.53%	96.60%	265.89%	-
YoY %	246.63%	-34.34%	-62.93%	-14.51%	-39.41%	-63.67%	-	-
Horiz. %	15.88%	4.58%	6.98%	18.82%	22.01%	36.33%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	209,289	200,319	151,038	140,167	131,827	132,473	127,339	8.62%
YoY %	4.48%	32.63%	7.76%	6.33%	-0.49%	4.03%	-	-
Horiz. %	164.36%	157.31%	118.61%	110.07%	103.52%	104.03%	100.00%	-
NOSH	64,002	63,999	63,999	64,003	63,994	63,996	63,989	0.00%
YoY %	0.00%	0.00%	-0.01%	0.01%	-0.00%	0.01%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	100.01%	100.01%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	9.83%	8.49%	5.29%	8.53%	8.18%	5.56%	3.81%	-
YoY %	15.78%	60.49%	-37.98%	4.28%	47.12%	45.93%	-	-
Horiz. %	258.01%	222.83%	138.85%	223.88%	214.70%	145.93%	100.00%	-
ROE	25.35%	22.14%	19.12%	27.57%	24.76%	14.93%	9.72%	-
YoY %	14.50%	15.79%	-30.65%	11.35%	65.84%	53.60%	-	-
Horiz. %	260.80%	227.78%	196.71%	283.64%	254.73%	153.60%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	843.49	816.13	853.48	707.77	623.26	555.28	508.47	8.79%
YoY %	3.35%	-4.38%	20.59%	13.56%	12.24%	9.21%	-	-
Horiz. %	165.89%	160.51%	167.85%	139.20%	122.58%	109.21%	100.00%	-
EPS	82.89	69.30	45.13	60.37	51.00	30.90	19.35	27.42%
YoY %	19.61%	53.56%	-25.24%	18.37%	65.05%	59.69%	-	-
Horiz. %	428.37%	358.14%	233.23%	311.99%	263.57%	159.69%	100.00%	-
DPS	35.00	8.44	8.37	30.21	29.85	29.85	51.45	-6.21%
YoY %	314.69%	0.84%	-72.29%	1.21%	0.00%	-41.98%	-	-
Horiz. %	68.03%	16.40%	16.27%	58.72%	58.02%	58.02%	100.00%	-
NAPS	3.27	3.13	2.36	2.19	2.06	2.07	1.99	8.62%
YoY %	4.47%	32.63%	7.76%	6.31%	-0.48%	4.02%	-	-
Horiz. %	164.32%	157.29%	118.59%	110.05%	103.52%	104.02%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 64,009
RPS	843.53	816.13	853.48	707.81	623.20	555.25	508.39	8.80%
YoY %	3.36%	-4.38%	20.58%	13.58%	12.24%	9.22%	-	-
Horiz. %	165.92%	160.53%	167.88%	139.23%	122.58%	109.22%	100.00%	-
EPS	82.89	69.30	45.13	60.37	51.00	30.90	19.35	27.42%
YoY %	19.61%	53.56%	-25.24%	18.37%	65.05%	59.69%	-	-
Horiz. %	428.37%	358.14%	233.23%	311.99%	263.57%	159.69%	100.00%	-
DPS	35.00	8.44	8.37	30.21	29.85	29.85	51.44	-6.21%
YoY %	314.69%	0.84%	-72.29%	1.21%	0.00%	-41.97%	-	-
Horiz. %	68.04%	16.41%	16.27%	58.73%	58.03%	58.03%	100.00%	-
NAPS	3.2701	3.13	2.36	2.1901	2.0598	2.0699	1.9897	8.62%
YoY %	4.48%	32.63%	7.76%	6.33%	-0.49%	4.03%	-	-
Horiz. %	164.35%	157.31%	118.61%	110.07%	103.52%	104.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	16.50	11.68	11.00	11.70	10.20	6.00	4.38	-
P/RPS	1.96	1.43	1.29	1.65	1.64	1.08	0.86	14.70%
YoY %	37.06%	10.85%	-21.82%	0.61%	51.85%	25.58%	-	-
Horiz. %	227.91%	166.28%	150.00%	191.86%	190.70%	125.58%	100.00%	-
P/EPS	19.91	16.85	24.37	19.38	20.00	19.42	22.64	-2.11%
YoY %	18.16%	-30.86%	25.75%	-3.10%	2.99%	-14.22%	-	-
Horiz. %	87.94%	74.43%	107.64%	85.60%	88.34%	85.78%	100.00%	-
EY	5.02	5.93	4.10	5.16	5.00	5.15	4.42	2.14%
YoY %	-15.35%	44.63%	-20.54%	3.20%	-2.91%	16.52%	-	-
Horiz. %	113.57%	134.16%	92.76%	116.74%	113.12%	116.52%	100.00%	-
DY	2.12	0.72	0.76	2.58	2.93	4.98	11.75	-24.81%
YoY %	194.44%	-5.26%	-70.54%	-11.95%	-41.16%	-57.62%	-	-
Horiz. %	18.04%	6.13%	6.47%	21.96%	24.94%	42.38%	100.00%	-
P/NAPS	5.05	3.73	4.66	5.34	4.95	2.90	2.20	14.84%
YoY %	35.39%	-19.96%	-12.73%	7.88%	70.69%	31.82%	-	-
Horiz. %	229.55%	169.55%	211.82%	242.73%	225.00%	131.82%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	24/11/09	18/11/08	20/11/07	28/11/06	25/11/05	30/11/04	-
Price	17.80	11.50	9.00	12.70	11.70	6.05	4.64	-
P/RPS	2.11	1.41	1.05	1.79	1.88	1.09	0.91	15.03%
YoY %	49.65%	34.29%	-41.34%	-4.79%	72.48%	19.78%	-	-
Horiz. %	231.87%	154.95%	115.38%	196.70%	206.59%	119.78%	100.00%	-
P/EPS	21.47	16.59	19.94	21.04	22.94	19.58	23.98	-1.82%
YoY %	29.42%	-16.80%	-5.23%	-8.28%	17.16%	-18.35%	-	-
Horiz. %	89.53%	69.18%	83.15%	87.74%	95.66%	81.65%	100.00%	-
EY	4.66	6.03	5.01	4.75	4.36	5.11	4.17	1.86%
YoY %	-22.72%	20.36%	5.47%	8.94%	-14.68%	22.54%	-	-
Horiz. %	111.75%	144.60%	120.14%	113.91%	104.56%	122.54%	100.00%	-
DY	1.97	0.73	0.93	2.38	2.55	4.93	11.09	-25.01%
YoY %	169.86%	-21.51%	-60.92%	-6.67%	-48.28%	-55.55%	-	-
Horiz. %	17.76%	6.58%	8.39%	21.46%	22.99%	44.45%	100.00%	-
P/NAPS	5.44	3.67	3.81	5.80	5.68	2.92	2.33	15.17%
YoY %	48.23%	-3.67%	-34.31%	2.11%	94.52%	25.32%	-	-
Horiz. %	233.48%	157.51%	163.52%	248.93%	243.78%	125.32%	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