[DLADY] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 29.95%
YoY- -25.25%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 690,394 674,264 711,567 728,301 535,608 720,448 604,732 9.24%
PBT 65,104 50,664 57,858 51,485 39,194 34,208 64,780 0.33%
Tax -16,820 -15,652 -15,211 -12,974 -9,558 -9,008 -17,525 -2.70%
NP 48,284 35,012 42,647 38,510 29,636 25,200 47,255 1.44%
-
NP to SH 48,284 35,012 42,647 38,510 29,636 25,200 47,255 1.44%
-
Tax Rate 25.84% 30.89% 26.29% 25.20% 24.39% 26.33% 27.05% -
Total Cost 642,110 639,252 668,920 689,790 505,972 695,248 557,477 9.89%
-
Net Worth 185,609 170,197 161,270 151,038 142,099 133,810 127,352 28.57%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 8,319 7,142 - - 40,938 -
Div Payout % - - 19.51% 18.55% - - 86.63% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 185,609 170,197 161,270 151,038 142,099 133,810 127,352 28.57%
NOSH 64,003 63,983 63,996 63,999 64,008 64,024 63,996 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.99% 5.19% 5.99% 5.29% 5.53% 3.50% 7.81% -
ROE 26.01% 20.57% 26.44% 25.50% 20.86% 18.83% 37.11% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,078.69 1,053.80 1,111.89 1,137.98 836.77 1,125.27 944.95 9.23%
EPS 75.44 54.72 66.64 60.17 46.30 39.36 73.84 1.44%
DPS 0.00 0.00 13.00 11.16 0.00 0.00 63.97 -
NAPS 2.90 2.66 2.52 2.36 2.22 2.09 1.99 28.56%
Adjusted Per Share Value based on latest NOSH - 63,989
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,078.74 1,053.54 1,111.82 1,137.97 836.89 1,125.70 944.89 9.24%
EPS 75.44 54.71 66.64 60.17 46.31 39.38 73.84 1.44%
DPS 0.00 0.00 13.00 11.16 0.00 0.00 63.97 -
NAPS 2.9001 2.6593 2.5198 2.36 2.2203 2.0908 1.9899 28.57%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 10.90 9.00 9.00 11.00 12.50 12.60 12.70 -
P/RPS 1.01 0.85 0.81 0.97 1.49 1.12 1.34 -17.19%
P/EPS 14.45 16.45 13.51 18.28 27.00 32.01 17.20 -10.97%
EY 6.92 6.08 7.40 5.47 3.70 3.12 5.81 12.37%
DY 0.00 0.00 1.44 1.01 0.00 0.00 5.04 -
P/NAPS 3.76 3.38 3.57 4.66 5.63 6.03 6.38 -29.72%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 20/02/09 18/11/08 28/08/08 26/05/08 27/02/08 -
Price 11.50 10.70 9.40 9.00 12.00 12.90 12.80 -
P/RPS 1.07 1.02 0.85 0.79 1.43 1.15 1.35 -14.36%
P/EPS 15.24 19.55 14.11 14.96 25.92 32.77 17.33 -8.21%
EY 6.56 5.11 7.09 6.69 3.86 3.05 5.77 8.93%
DY 0.00 0.00 1.38 1.24 0.00 0.00 5.00 -
P/NAPS 3.97 4.02 3.73 3.81 5.41 6.17 6.43 -27.51%

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