[DLADY] YoY Quarter Result on 31-Dec-2009 [#4]

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Quarter Result
Revenue	225,786	211,404	156,768	169,521	165,341	151,731	114,799	11.92%
YoY %	6.80%	34.85%	-7.52%	2.53%	8.97%	32.17%	-	-
Horiz. %	196.68%	184.15%	136.56%	147.67%	144.03%	132.17%	100.00%	-
PBT	44,739	37,576	15,943	22,991	19,244	11,849	14,599	20.49%
YoY %	19.06%	135.69%	-30.66%	19.47%	62.41%	-18.84%	-	-
Horiz. %	306.45%	257.39%	109.21%	157.48%	131.82%	81.16%	100.00%	-
Tax	-10,914	-9,206	-5,108	-6,943	-5,480	-3,233	-4,171	17.37%
YoY %	-18.55%	-80.23%	26.43%	-26.70%	-69.50%	22.49%	-	-
Horiz. %	261.66%	220.71%	122.46%	166.46%	131.38%	77.51%	100.00%	-
NP	33,825	28,370	10,835	16,048	13,764	8,616	10,428	21.64%
YoY %	19.23%	161.84%	-32.48%	16.59%	59.75%	-17.38%	-	-
Horiz. %	324.37%	272.06%	103.90%	153.89%	131.99%	82.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,825	28,370	10,835	16,048	13,764	8,616	10,428	21.64%
YoY %	19.23%	161.84%	-32.48%	16.59%	59.75%	-17.38%	-	-
Horiz. %	324.37%	272.06%	103.90%	153.89%	131.99%	82.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.39%	24.50%	32.04%	30.20%	28.48%	27.29%	28.57%	-
YoY %	-0.45%	-23.53%	6.09%	6.04%	4.36%	-4.48%	-	-
Horiz. %	85.37%	85.75%	112.15%	105.71%	99.68%	95.52%	100.00%	-
Total Cost	191,961	183,034	145,933	153,473	151,577	143,115	104,371	10.67%
YoY %	4.88%	25.42%	-4.91%	1.25%	5.91%	37.12%	-	-
Horiz. %	183.92%	175.37%	139.82%	147.05%	145.23%	137.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	216,320	259,200	197,756	179,804	161,251	127,383	120,987	10.15%
YoY %	-16.54%	31.07%	9.98%	11.51%	26.59%	5.29%	-	-
Horiz. %	178.80%	214.24%	163.45%	148.61%	133.28%	105.29%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	83,200	24,000	23,999	36,594	2,962	21,610	21,316	25.45%
YoY %	246.67%	0.00%	-34.42%	1,135.45%	-86.29%	1.38%	-	-
Horiz. %	390.32%	112.59%	112.59%	171.67%	13.90%	101.38%	100.00%	-
Div Payout %	245.97%	84.60%	221.50%	228.03%	21.52%	250.82%	204.42%	-
YoY %	190.74%	-61.81%	-2.86%	959.62%	-91.42%	22.70%	-	-
Horiz. %	120.33%	41.39%	108.36%	111.55%	10.53%	122.70%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	216,320	259,200	197,756	179,804	161,251	127,383	120,987	10.15%
YoY %	-16.54%	31.07%	9.98%	11.51%	26.59%	5.29%	-	-
Horiz. %	178.80%	214.24%	163.45%	148.61%	133.28%	105.29%	100.00%	-
NOSH	64,000	64,000	63,998	63,987	63,988	64,011	64,014	-0.00%
YoY %	0.00%	0.00%	0.02%	-0.00%	-0.04%	-0.00%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.96%	99.96%	100.00%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	14.98%	13.42%	6.91%	9.47%	8.32%	5.68%	9.08%	-
YoY %	11.62%	94.21%	-27.03%	13.82%	46.48%	-37.44%	-	-
Horiz. %	164.98%	147.80%	76.10%	104.30%	91.63%	62.56%	100.00%	-
ROE	15.64%	10.95%	5.48%	8.93%	8.54%	6.76%	8.62%	-
YoY %	42.83%	99.82%	-38.63%	4.57%	26.33%	-21.58%	-	-
Horiz. %	181.44%	127.03%	63.57%	103.60%	99.07%	78.42%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	352.79	330.32	244.95	264.93	258.39	237.04	179.33	11.92%
YoY %	6.80%	34.85%	-7.54%	2.53%	9.01%	32.18%	-	-
Horiz. %	196.73%	184.20%	136.59%	147.73%	144.09%	132.18%	100.00%	-
EPS	52.90	44.33	16.93	25.08	21.51	13.46	16.29	21.66%
YoY %	19.33%	161.84%	-32.50%	16.60%	59.81%	-17.37%	-	-
Horiz. %	324.74%	272.13%	103.93%	153.96%	132.04%	82.63%	100.00%	-
DPS	130.00	37.50	37.50	57.19	4.63	33.76	33.30	25.45%
YoY %	246.67%	0.00%	-34.43%	1,135.21%	-86.29%	1.38%	-	-
Horiz. %	390.39%	112.61%	112.61%	171.74%	13.90%	101.38%	100.00%	-
NAPS	3.38	4.05	3.09	2.81	2.52	1.99	1.89	10.16%
YoY %	-16.54%	31.07%	9.96%	11.51%	26.63%	5.29%	-	-
Horiz. %	178.84%	214.29%	163.49%	148.68%	133.33%	105.29%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 63,987
RPS	352.79	330.32	244.95	264.88	258.35	237.08	179.37	11.92%
YoY %	6.80%	34.85%	-7.52%	2.53%	8.97%	32.17%	-	-
Horiz. %	196.68%	184.16%	136.56%	147.67%	144.03%	132.17%	100.00%	-
EPS	52.90	44.33	16.93	25.08	21.51	13.46	16.29	21.66%
YoY %	19.33%	161.84%	-32.50%	16.60%	59.81%	-17.37%	-	-
Horiz. %	324.74%	272.13%	103.93%	153.96%	132.04%	82.63%	100.00%	-
DPS	130.00	37.50	37.50	57.18	4.63	33.77	33.31	25.45%
YoY %	246.67%	0.00%	-34.42%	1,134.99%	-86.29%	1.38%	-	-
Horiz. %	390.27%	112.58%	112.58%	171.66%	13.90%	101.38%	100.00%	-
NAPS	3.38	4.05	3.0899	2.8094	2.5196	1.9904	1.8904	10.15%
YoY %	-16.54%	31.07%	9.98%	11.50%	26.59%	5.29%	-	-
Horiz. %	178.80%	214.24%	163.45%	148.61%	133.28%	105.29%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	46.44	23.40	17.54	11.62	9.00	12.70	12.00	-
P/RPS	13.16	7.08	7.16	4.39	3.48	5.36	6.69	11.92%
YoY %	85.88%	-1.12%	63.10%	26.15%	-35.07%	-19.88%	-	-
Horiz. %	196.71%	105.83%	107.03%	65.62%	52.02%	80.12%	100.00%	-
P/EPS	87.87	52.79	103.60	46.33	41.84	94.35	73.66	2.98%
YoY %	66.45%	-49.04%	123.61%	10.73%	-55.65%	28.09%	-	-
Horiz. %	119.29%	71.67%	140.65%	62.90%	56.80%	128.09%	100.00%	-
EY	1.14	1.89	0.97	2.16	2.39	1.06	1.36	-2.89%
YoY %	-39.68%	94.85%	-55.09%	-9.62%	125.47%	-22.06%	-	-
Horiz. %	83.82%	138.97%	71.32%	158.82%	175.74%	77.94%	100.00%	-
DY	2.80	1.60	2.14	4.92	0.51	2.66	2.78	0.11%
YoY %	75.00%	-25.23%	-56.50%	864.71%	-80.83%	-4.32%	-	-
Horiz. %	100.72%	57.55%	76.98%	176.98%	18.35%	95.68%	100.00%	-
P/NAPS	13.74	5.78	5.68	4.14	3.57	6.38	6.35	13.71%
YoY %	137.72%	1.76%	37.20%	15.97%	-44.04%	0.47%	-	-
Horiz. %	216.38%	91.02%	89.45%	65.20%	56.22%	100.47%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/13	24/02/12	25/02/11	18/02/10	20/02/09	27/02/08	15/02/07	-
Price	42.66	25.80	15.90	11.80	9.40	12.80	11.60	-
P/RPS	12.09	7.81	6.49	4.45	3.64	5.40	6.47	10.97%
YoY %	54.80%	20.34%	45.84%	22.25%	-32.59%	-16.54%	-	-
Horiz. %	186.86%	120.71%	100.31%	68.78%	56.26%	83.46%	100.00%	-
P/EPS	80.72	58.20	93.92	47.05	43.70	95.10	71.21	2.10%
YoY %	38.69%	-38.03%	99.62%	7.67%	-54.05%	33.55%	-	-
Horiz. %	113.35%	81.73%	131.89%	66.07%	61.37%	133.55%	100.00%	-
EY	1.24	1.72	1.06	2.13	2.29	1.05	1.40	-2.00%
YoY %	-27.91%	62.26%	-50.23%	-6.99%	118.10%	-25.00%	-	-
Horiz. %	88.57%	122.86%	75.71%	152.14%	163.57%	75.00%	100.00%	-
DY	3.05	1.45	2.36	4.85	0.49	2.64	2.87	1.01%
YoY %	110.34%	-38.56%	-51.34%	889.80%	-81.44%	-8.01%	-	-
Horiz. %	106.27%	50.52%	82.23%	168.99%	17.07%	91.99%	100.00%	-
P/NAPS	12.62	6.37	5.15	4.20	3.73	6.43	6.14	12.74%
YoY %	98.12%	23.69%	22.62%	12.60%	-41.99%	4.72%	-	-
Horiz. %	205.54%	103.75%	83.88%	68.40%	60.75%	104.72%	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