[DLADY] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -17.9%
YoY- 38.94%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 691,847 696,434 690,394 674,264 711,567 728,301 535,608 18.55%
PBT 82,481 79,320 65,104 50,664 57,858 51,485 39,194 63.99%
Tax -22,081 -20,184 -16,820 -15,652 -15,211 -12,974 -9,558 74.49%
NP 60,400 59,136 48,284 35,012 42,647 38,510 29,636 60.53%
-
NP to SH 60,400 59,136 48,284 35,012 42,647 38,510 29,636 60.53%
-
Tax Rate 26.77% 25.45% 25.84% 30.89% 26.29% 25.20% 24.39% -
Total Cost 631,447 637,298 642,110 639,252 668,920 689,790 505,972 15.86%
-
Net Worth 179,830 200,320 185,609 170,197 161,270 151,038 142,099 16.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 42,000 7,202 - - 8,319 7,142 - -
Div Payout % 69.54% 12.18% - - 19.51% 18.55% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 179,830 200,320 185,609 170,197 161,270 151,038 142,099 16.94%
NOSH 63,996 63,999 64,003 63,983 63,996 63,999 64,008 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.73% 8.49% 6.99% 5.19% 5.99% 5.29% 5.53% -
ROE 33.59% 29.52% 26.01% 20.57% 26.44% 25.50% 20.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,081.07 1,088.18 1,078.69 1,053.80 1,111.89 1,137.98 836.77 18.56%
EPS 94.38 92.40 75.44 54.72 66.64 60.17 46.30 60.55%
DPS 65.63 11.25 0.00 0.00 13.00 11.16 0.00 -
NAPS 2.81 3.13 2.90 2.66 2.52 2.36 2.22 16.96%
Adjusted Per Share Value based on latest NOSH - 63,983
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,081.01 1,088.18 1,078.74 1,053.54 1,111.82 1,137.97 836.89 18.55%
EPS 94.38 92.40 75.44 54.71 66.64 60.17 46.31 60.53%
DPS 65.63 11.25 0.00 0.00 13.00 11.16 0.00 -
NAPS 2.8099 3.13 2.9001 2.6593 2.5198 2.36 2.2203 16.94%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 11.62 11.68 10.90 9.00 9.00 11.00 12.50 -
P/RPS 1.07 1.07 1.01 0.85 0.81 0.97 1.49 -19.75%
P/EPS 12.31 12.64 14.45 16.45 13.51 18.28 27.00 -40.67%
EY 8.12 7.91 6.92 6.08 7.40 5.47 3.70 68.63%
DY 5.65 0.96 0.00 0.00 1.44 1.01 0.00 -
P/NAPS 4.14 3.73 3.76 3.38 3.57 4.66 5.63 -18.48%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 18/02/10 24/11/09 25/08/09 26/05/09 20/02/09 18/11/08 28/08/08 -
Price 11.80 11.50 11.50 10.70 9.40 9.00 12.00 -
P/RPS 1.09 1.06 1.07 1.02 0.85 0.79 1.43 -16.51%
P/EPS 12.50 12.45 15.24 19.55 14.11 14.96 25.92 -38.42%
EY 8.00 8.03 6.56 5.11 7.09 6.69 3.86 62.33%
DY 5.56 0.98 0.00 0.00 1.38 1.24 0.00 -
P/NAPS 4.20 3.67 3.97 4.02 3.73 3.81 5.41 -15.49%

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