[DLADY] YoY TTM 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
TTM Result
Revenue	687,667	697,957	567,800	502,541	450,462	412,343	366,875	11.02%
YoY %	-1.47%	22.92%	12.99%	11.56%	9.24%	12.39%	-	-
Horiz. %	187.44%	190.24%	154.77%	136.98%	122.78%	112.39%	100.00%	-
PBT	78,734	50,463	67,530	55,531	37,077	19,945	24,584	21.38%
YoY %	56.02%	-25.27%	21.61%	49.77%	85.90%	-18.87%	-	-
Horiz. %	320.27%	205.27%	274.69%	225.88%	150.82%	81.13%	100.00%	-
Tax	-20,618	-12,964	-18,463	-15,546	-9,961	-5,659	-6,155	22.29%
YoY %	-59.04%	29.78%	-18.76%	-56.07%	-76.02%	8.06%	-	-
Horiz. %	334.98%	210.63%	299.97%	252.58%	161.84%	91.94%	100.00%	-
NP	58,116	37,499	49,067	39,985	27,116	14,286	18,429	21.07%
YoY %	54.98%	-23.58%	22.71%	47.46%	89.81%	-22.48%	-	-
Horiz. %	315.35%	203.48%	266.25%	216.97%	147.14%	77.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,116	37,499	49,067	39,985	27,116	14,286	18,429	21.07%
YoY %	54.98%	-23.58%	22.71%	47.46%	89.81%	-22.48%	-	-
Horiz. %	315.35%	203.48%	266.25%	216.97%	147.14%	77.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.19%	25.69%	27.34%	28.00%	26.87%	28.37%	25.04%	-
YoY %	1.95%	-6.04%	-2.36%	4.21%	-5.29%	13.30%	-	-
Horiz. %	104.59%	102.60%	109.19%	111.82%	107.31%	113.30%	100.00%	-
Total Cost	629,551	660,458	518,733	462,556	423,346	398,057	348,446	10.35%
YoY %	-4.68%	27.32%	12.14%	9.26%	6.35%	14.24%	-	-
Horiz. %	180.67%	189.54%	148.87%	132.75%	121.50%	114.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,308	151,016	140,180	131,844	132,511	127,299	147,774	5.19%
YoY %	32.64%	7.73%	6.32%	-0.50%	4.09%	-13.86%	-	-
Horiz. %	135.55%	102.19%	94.86%	89.22%	89.67%	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	8,363	26,966	21,316	40,420	21,985	35,817	5,282	7.95%
YoY %	-68.99%	26.51%	-47.26%	83.85%	-38.62%	578.10%	-	-
Horiz. %	158.33%	510.53%	403.56%	765.24%	416.22%	678.10%	100.00%	-
Div Payout %	14.39%	71.91%	43.44%	101.09%	81.08%	250.72%	28.66%	-
YoY %	-79.99%	65.54%	-57.03%	24.68%	-67.66%	774.81%	-	-
Horiz. %	50.21%	250.91%	151.57%	352.72%	282.90%	874.81%	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	200,308	151,016	140,180	131,844	132,511	127,299	147,774	5.19%
YoY %	32.64%	7.73%	6.32%	-0.50%	4.09%	-13.86%	-	-
Horiz. %	135.55%	102.19%	94.86%	89.22%	89.67%	86.14%	100.00%	-
NOSH	63,996	63,989	64,009	64,001	64,015	63,969	63,971	0.00%
YoY %	0.01%	-0.03%	0.01%	-0.02%	0.07%	-0.00%	-	-
Horiz. %	100.04%	100.03%	100.06%	100.05%	100.07%	100.00%	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	8.45%	5.37%	8.64%	7.96%	6.02%	3.46%	5.02%	-
YoY %	57.36%	-37.85%	8.54%	32.23%	73.99%	-31.08%	-	-
Horiz. %	168.33%	106.97%	172.11%	158.57%	119.92%	68.92%	100.00%	-
ROE	29.01%	24.83%	35.00%	30.33%	20.46%	11.22%	12.47%	-
YoY %	16.83%	-29.06%	15.40%	48.24%	82.35%	-10.02%	-	-
Horiz. %	232.64%	199.12%	280.67%	243.22%	164.07%	89.98%	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	1,074.54	1,090.73	887.06	785.20	703.68	644.59	573.50	11.02%
YoY %	-1.48%	22.96%	12.97%	11.58%	9.17%	12.40%	-	-
Horiz. %	187.37%	190.19%	154.67%	136.91%	122.70%	112.40%	100.00%	-
EPS	90.81	58.60	76.66	62.47	42.36	22.33	28.81	21.06%
YoY %	54.97%	-23.56%	22.71%	47.47%	89.70%	-22.49%	-	-
Horiz. %	315.20%	203.40%	266.09%	216.83%	147.03%	77.51%	100.00%	-
DPS	13.07	42.13	33.30	63.15	34.35	55.95	8.25	7.96%
YoY %	-68.98%	26.52%	-47.27%	83.84%	-38.61%	578.18%	-	-
Horiz. %	158.42%	510.67%	403.64%	765.45%	416.36%	678.18%	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	1,074.48	1,090.56	887.19	785.22	703.85	644.29	573.24	11.02%
YoY %	-1.47%	22.92%	12.99%	11.56%	9.24%	12.39%	-	-
Horiz. %	187.44%	190.24%	154.77%	136.98%	122.78%	112.39%	100.00%	-
EPS	90.81	58.59	76.67	62.48	42.37	22.32	28.80	21.07%
YoY %	54.99%	-23.58%	22.71%	47.46%	89.83%	-22.50%	-	-
Horiz. %	315.31%	203.44%	266.22%	216.94%	147.12%	77.50%	100.00%	-
DPS	13.07	42.13	33.31	63.16	34.35	55.97	8.25	7.96%
YoY %	-68.98%	26.48%	-47.26%	83.87%	-38.63%	578.42%	-	-
Horiz. %	158.42%	510.67%	403.76%	765.58%	416.36%	678.42%	100.00%	-
NAPS	3.1298	2.3596	2.1903	2.0601	2.0705	1.989	2.309	5.19%
YoY %	32.64%	7.73%	6.32%	-0.50%	4.10%	-13.86%	-	-
Horiz. %	135.55%	102.19%	94.86%	89.22%	89.67%	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	1.09	1.01	1.32	1.30	0.85	0.68	0.73	6.90%
YoY %	7.92%	-23.48%	1.54%	52.94%	25.00%	-6.85%	-	-
Horiz. %	149.32%	138.36%	180.82%	178.08%	116.44%	93.15%	100.00%	-
P/EPS	12.86	18.77	15.26	16.33	14.16	19.61	14.58	-2.06%
YoY %	-31.49%	23.00%	-6.55%	15.32%	-27.79%	34.50%	-	-
Horiz. %	88.20%	128.74%	104.66%	112.00%	97.12%	134.50%	100.00%	-
EY	7.77	5.33	6.55	6.12	7.06	5.10	6.86	2.09%
YoY %	45.78%	-18.63%	7.03%	-13.31%	38.43%	-25.66%	-	-
Horiz. %	113.27%	77.70%	95.48%	89.21%	102.92%	74.34%	100.00%	-
DY	1.12	3.83	2.85	6.19	5.73	12.77	1.96	-8.89%
YoY %	-70.76%	34.39%	-53.96%	8.03%	-55.13%	551.53%	-	-
Horiz. %	57.14%	195.41%	145.41%	315.82%	292.35%	651.53%	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	1.07	0.83	1.43	1.49	0.86	0.72	0.74	6.33%
YoY %	28.92%	-41.96%	-4.03%	73.26%	19.44%	-2.70%	-	-
Horiz. %	144.59%	112.16%	193.24%	201.35%	116.22%	97.30%	100.00%	-
P/EPS	12.66	15.36	16.57	18.73	14.28	20.78	14.65	-2.40%
YoY %	-17.58%	-7.30%	-11.53%	31.16%	-31.28%	41.84%	-	-
Horiz. %	86.42%	104.85%	113.11%	127.85%	97.47%	141.84%	100.00%	-
EY	7.90	6.51	6.04	5.34	7.00	4.81	6.83	2.45%
YoY %	21.35%	7.78%	13.11%	-23.71%	45.53%	-29.58%	-	-
Horiz. %	115.67%	95.31%	88.43%	78.18%	102.49%	70.42%	100.00%	-
DY	1.14	4.68	2.62	5.40	5.68	12.06	1.95	-8.55%
YoY %	-75.64%	78.63%	-51.48%	-4.93%	-52.90%	518.46%	-	-
Horiz. %	58.46%	240.00%	134.36%	276.92%	291.28%	618.46%	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