[DLADY] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 175.81%
YoY- 62.92%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 170,454 691,847 522,326 345,197 168,566 711,567 546,226 -54.02%
PBT 28,283 82,481 59,490 32,552 12,666 57,858 38,614 -18.75%
Tax -7,471 -22,081 -15,138 -8,410 -3,913 -15,211 -9,731 -16.16%
NP 20,812 60,400 44,352 24,142 8,753 42,647 28,883 -19.64%
-
NP to SH 20,812 60,400 44,352 24,142 8,753 42,647 28,883 -19.64%
-
Tax Rate 26.42% 26.77% 25.45% 25.84% 30.89% 26.29% 25.20% -
Total Cost 149,642 631,447 477,974 321,055 159,813 668,920 517,343 -56.29%
-
Net Worth 200,952 179,830 200,319 185,609 170,197 161,270 151,038 20.98%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 42,000 5,401 - - 8,319 5,356 -
Div Payout % - 69.54% 12.18% - - 19.51% 18.55% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 200,952 179,830 200,319 185,609 170,197 161,270 151,038 20.98%
NOSH 63,997 63,996 63,999 64,003 63,983 63,996 63,999 -0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.21% 8.73% 8.49% 6.99% 5.19% 5.99% 5.29% -
ROE 10.36% 33.59% 22.14% 13.01% 5.14% 26.44% 19.12% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 266.34 1,081.07 816.13 539.34 263.45 1,111.89 853.48 -54.02%
EPS 32.52 94.38 69.30 37.72 13.68 66.64 45.13 -19.64%
DPS 0.00 65.63 8.44 0.00 0.00 13.00 8.37 -
NAPS 3.14 2.81 3.13 2.90 2.66 2.52 2.36 20.99%
Adjusted Per Share Value based on latest NOSH - 63,987
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 266.33 1,081.01 816.13 539.37 263.38 1,111.82 853.48 -54.02%
EPS 32.52 94.38 69.30 37.72 13.68 66.64 45.13 -19.64%
DPS 0.00 65.63 8.44 0.00 0.00 13.00 8.37 -
NAPS 3.1399 2.8099 3.13 2.9001 2.6593 2.5198 2.36 20.98%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 12.20 11.62 11.68 10.90 9.00 9.00 11.00 -
P/RPS 4.58 1.07 1.43 2.02 3.42 0.81 1.29 132.90%
P/EPS 37.52 12.31 16.85 28.90 65.79 13.51 24.37 33.36%
EY 2.67 8.12 5.93 3.46 1.52 7.40 4.10 -24.88%
DY 0.00 5.65 0.72 0.00 0.00 1.44 0.76 -
P/NAPS 3.89 4.14 3.73 3.76 3.38 3.57 4.66 -11.35%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 18/02/10 24/11/09 25/08/09 26/05/09 20/02/09 18/11/08 -
Price 12.30 11.80 11.50 11.50 10.70 9.40 9.00 -
P/RPS 4.62 1.09 1.41 2.13 4.06 0.85 1.05 168.75%
P/EPS 37.82 12.50 16.59 30.49 78.22 14.11 19.94 53.28%
EY 2.64 8.00 6.03 3.28 1.28 7.09 5.01 -34.78%
DY 0.00 5.56 0.73 0.00 0.00 1.38 0.93 -
P/NAPS 3.92 4.20 3.67 3.97 4.02 3.73 3.81 1.91%

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