[DLADY] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 10.74%
YoY- -9.75%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 696,434 690,394 674,264 711,567 728,301 535,608 720,448 -2.23%
PBT 79,320 65,104 50,664 57,858 51,485 39,194 34,208 75.09%
Tax -20,184 -16,820 -15,652 -15,211 -12,974 -9,558 -9,008 71.14%
NP 59,136 48,284 35,012 42,647 38,510 29,636 25,200 76.49%
-
NP to SH 59,136 48,284 35,012 42,647 38,510 29,636 25,200 76.49%
-
Tax Rate 25.45% 25.84% 30.89% 26.29% 25.20% 24.39% 26.33% -
Total Cost 637,298 642,110 639,252 668,920 689,790 505,972 695,248 -5.63%
-
Net Worth 200,320 185,609 170,197 161,270 151,038 142,099 133,810 30.83%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,202 - - 8,319 7,142 - - -
Div Payout % 12.18% - - 19.51% 18.55% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 200,320 185,609 170,197 161,270 151,038 142,099 133,810 30.83%
NOSH 63,999 64,003 63,983 63,996 63,999 64,008 64,024 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.49% 6.99% 5.19% 5.99% 5.29% 5.53% 3.50% -
ROE 29.52% 26.01% 20.57% 26.44% 25.50% 20.86% 18.83% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,088.18 1,078.69 1,053.80 1,111.89 1,137.98 836.77 1,125.27 -2.20%
EPS 92.40 75.44 54.72 66.64 60.17 46.30 39.36 76.54%
DPS 11.25 0.00 0.00 13.00 11.16 0.00 0.00 -
NAPS 3.13 2.90 2.66 2.52 2.36 2.22 2.09 30.86%
Adjusted Per Share Value based on latest NOSH - 63,988
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,088.18 1,078.74 1,053.54 1,111.82 1,137.97 836.89 1,125.70 -2.23%
EPS 92.40 75.44 54.71 66.64 60.17 46.31 39.38 76.48%
DPS 11.25 0.00 0.00 13.00 11.16 0.00 0.00 -
NAPS 3.13 2.9001 2.6593 2.5198 2.36 2.2203 2.0908 30.83%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 11.68 10.90 9.00 9.00 11.00 12.50 12.60 -
P/RPS 1.07 1.01 0.85 0.81 0.97 1.49 1.12 -2.99%
P/EPS 12.64 14.45 16.45 13.51 18.28 27.00 32.01 -46.14%
EY 7.91 6.92 6.08 7.40 5.47 3.70 3.12 85.82%
DY 0.96 0.00 0.00 1.44 1.01 0.00 0.00 -
P/NAPS 3.73 3.76 3.38 3.57 4.66 5.63 6.03 -27.38%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 20/02/09 18/11/08 28/08/08 26/05/08 -
Price 11.50 11.50 10.70 9.40 9.00 12.00 12.90 -
P/RPS 1.06 1.07 1.02 0.85 0.79 1.43 1.15 -5.28%
P/EPS 12.45 15.24 19.55 14.11 14.96 25.92 32.77 -47.51%
EY 8.03 6.56 5.11 7.09 6.69 3.86 3.05 90.55%
DY 0.98 0.00 0.00 1.38 1.24 0.00 0.00 -
P/NAPS 3.67 3.97 4.02 3.73 3.81 5.41 6.17 -29.25%

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