[DLADY] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 17.6%
YoY- -46.42%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 674,264 711,567 728,301 535,608 720,448 604,732 604,001 7.60%
PBT 50,664 57,858 51,485 39,194 34,208 64,780 70,574 -19.80%
Tax -15,652 -15,211 -12,974 -9,558 -9,008 -17,525 -19,056 -12.28%
NP 35,012 42,647 38,510 29,636 25,200 47,255 51,518 -22.68%
-
NP to SH 35,012 42,647 38,510 29,636 25,200 47,255 51,518 -22.68%
-
Tax Rate 30.89% 26.29% 25.20% 24.39% 26.33% 27.05% 27.00% -
Total Cost 639,252 668,920 689,790 505,972 695,248 557,477 552,482 10.20%
-
Net Worth 170,197 161,270 151,038 142,099 133,810 127,352 140,167 13.80%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 8,319 7,142 - - 40,938 25,780 -
Div Payout % - 19.51% 18.55% - - 86.63% 50.04% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 170,197 161,270 151,038 142,099 133,810 127,352 140,167 13.80%
NOSH 63,983 63,996 63,999 64,008 64,024 63,996 64,003 -0.02%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.19% 5.99% 5.29% 5.53% 3.50% 7.81% 8.53% -
ROE 20.57% 26.44% 25.50% 20.86% 18.83% 37.11% 36.75% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,053.80 1,111.89 1,137.98 836.77 1,125.27 944.95 943.70 7.62%
EPS 54.72 66.64 60.17 46.30 39.36 73.84 80.49 -22.66%
DPS 0.00 13.00 11.16 0.00 0.00 63.97 40.28 -
NAPS 2.66 2.52 2.36 2.22 2.09 1.99 2.19 13.82%
Adjusted Per Share Value based on latest NOSH - 63,996
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,053.54 1,111.82 1,137.97 836.89 1,125.70 944.89 943.75 7.60%
EPS 54.71 66.64 60.17 46.31 39.38 73.84 80.50 -22.68%
DPS 0.00 13.00 11.16 0.00 0.00 63.97 40.28 -
NAPS 2.6593 2.5198 2.36 2.2203 2.0908 1.9899 2.1901 13.80%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 9.00 9.00 11.00 12.50 12.60 12.70 11.70 -
P/RPS 0.85 0.81 0.97 1.49 1.12 1.34 1.24 -22.23%
P/EPS 16.45 13.51 18.28 27.00 32.01 17.20 14.54 8.56%
EY 6.08 7.40 5.47 3.70 3.12 5.81 6.88 -7.90%
DY 0.00 1.44 1.01 0.00 0.00 5.04 3.44 -
P/NAPS 3.38 3.57 4.66 5.63 6.03 6.38 5.34 -26.25%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 20/02/09 18/11/08 28/08/08 26/05/08 27/02/08 20/11/07 -
Price 10.70 9.40 9.00 12.00 12.90 12.80 12.70 -
P/RPS 1.02 0.85 0.79 1.43 1.15 1.35 1.35 -17.03%
P/EPS 19.55 14.11 14.96 25.92 32.77 17.33 15.78 15.33%
EY 5.11 7.09 6.69 3.86 3.05 5.77 6.34 -13.38%
DY 0.00 1.38 1.24 0.00 0.00 5.00 3.17 -
P/NAPS 4.02 3.73 3.81 5.41 6.17 6.43 5.80 -21.66%

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
Post a Comment