[DLADY] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 84.24%
YoY- 40.96%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 180,112 604,732 453,001 302,144 147,984 513,650 398,851 -41.11%
PBT 8,552 64,780 52,931 37,884 20,561 59,930 45,331 -67.07%
Tax -2,252 -17,525 -14,292 -10,229 -5,551 -16,865 -12,694 -68.39%
NP 6,300 47,255 38,639 27,655 15,010 43,065 32,637 -66.56%
-
NP to SH 6,300 47,255 38,639 27,655 15,010 43,065 32,637 -66.56%
-
Tax Rate 26.33% 27.05% 27.00% 27.00% 27.00% 28.14% 28.00% -
Total Cost 173,812 557,477 414,362 274,489 132,974 470,585 366,214 -39.12%
-
Net Worth 133,810 127,352 140,167 129,282 135,698 120,958 131,827 0.99%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 40,938 19,335 - - 40,415 19,102 -
Div Payout % - 86.63% 50.04% - - 93.85% 58.53% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 133,810 127,352 140,167 129,282 135,698 120,958 131,827 0.99%
NOSH 64,024 63,996 64,003 64,001 64,008 63,999 63,994 0.03%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.50% 7.81% 8.53% 9.15% 10.14% 8.38% 8.18% -
ROE 4.71% 37.11% 27.57% 21.39% 11.06% 35.60% 24.76% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 281.32 944.95 707.77 472.09 231.19 802.59 623.26 -41.12%
EPS 9.84 73.84 60.37 43.21 23.45 67.29 51.00 -66.57%
DPS 0.00 63.97 30.21 0.00 0.00 63.15 29.85 -
NAPS 2.09 1.99 2.19 2.02 2.12 1.89 2.06 0.96%
Adjusted Per Share Value based on latest NOSH - 63,992
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 281.43 944.89 707.81 472.10 231.23 802.58 623.20 -41.11%
EPS 9.84 73.84 60.37 43.21 23.45 67.29 51.00 -66.57%
DPS 0.00 63.97 30.21 0.00 0.00 63.15 29.85 -
NAPS 2.0908 1.9899 2.1901 2.02 2.1203 1.89 2.0598 0.99%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 12.60 12.70 11.70 11.50 11.80 12.00 10.20 -
P/RPS 4.48 1.34 1.65 2.44 5.10 1.50 1.64 95.29%
P/EPS 128.05 17.20 19.38 26.61 50.32 17.83 20.00 244.41%
EY 0.78 5.81 5.16 3.76 1.99 5.61 5.00 -70.98%
DY 0.00 5.04 2.58 0.00 0.00 5.26 2.93 -
P/NAPS 6.03 6.38 5.34 5.69 5.57 6.35 4.95 14.04%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 27/02/08 20/11/07 27/08/07 21/05/07 15/02/07 28/11/06 -
Price 12.90 12.80 12.70 11.60 12.10 11.60 11.70 -
P/RPS 4.59 1.35 1.79 2.46 5.23 1.45 1.88 81.21%
P/EPS 131.10 17.33 21.04 26.85 51.60 17.24 22.94 219.30%
EY 0.76 5.77 4.75 3.73 1.94 5.80 4.36 -68.76%
DY 0.00 5.00 2.38 0.00 0.00 5.44 2.55 -
P/NAPS 6.17 6.43 5.80 5.74 5.71 6.14 5.68 5.66%

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