[DLADY] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 39.72%
YoY- 18.39%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 267,804 180,112 604,732 453,001 302,144 147,984 513,650 -35.24%
PBT 19,597 8,552 64,780 52,931 37,884 20,561 59,930 -52.56%
Tax -4,779 -2,252 -17,525 -14,292 -10,229 -5,551 -16,865 -56.89%
NP 14,818 6,300 47,255 38,639 27,655 15,010 43,065 -50.92%
-
NP to SH 14,818 6,300 47,255 38,639 27,655 15,010 43,065 -50.92%
-
Tax Rate 24.39% 26.33% 27.05% 27.00% 27.00% 27.00% 28.14% -
Total Cost 252,986 173,812 557,477 414,362 274,489 132,974 470,585 -33.90%
-
Net Worth 142,099 133,810 127,352 140,167 129,282 135,698 120,958 11.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 40,938 19,335 - - 40,415 -
Div Payout % - - 86.63% 50.04% - - 93.85% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 142,099 133,810 127,352 140,167 129,282 135,698 120,958 11.34%
NOSH 64,008 64,024 63,996 64,003 64,001 64,008 63,999 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.53% 3.50% 7.81% 8.53% 9.15% 10.14% 8.38% -
ROE 10.43% 4.71% 37.11% 27.57% 21.39% 11.06% 35.60% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 418.39 281.32 944.95 707.77 472.09 231.19 802.59 -35.25%
EPS 23.15 9.84 73.84 60.37 43.21 23.45 67.29 -50.93%
DPS 0.00 0.00 63.97 30.21 0.00 0.00 63.15 -
NAPS 2.22 2.09 1.99 2.19 2.02 2.12 1.89 11.33%
Adjusted Per Share Value based on latest NOSH - 64,009
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 418.44 281.43 944.89 707.81 472.10 231.23 802.58 -35.24%
EPS 23.15 9.84 73.84 60.37 43.21 23.45 67.29 -50.93%
DPS 0.00 0.00 63.97 30.21 0.00 0.00 63.15 -
NAPS 2.2203 2.0908 1.9899 2.1901 2.02 2.1203 1.89 11.34%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 12.50 12.60 12.70 11.70 11.50 11.80 12.00 -
P/RPS 2.99 4.48 1.34 1.65 2.44 5.10 1.50 58.45%
P/EPS 54.00 128.05 17.20 19.38 26.61 50.32 17.83 109.46%
EY 1.85 0.78 5.81 5.16 3.76 1.99 5.61 -52.30%
DY 0.00 0.00 5.04 2.58 0.00 0.00 5.26 -
P/NAPS 5.63 6.03 6.38 5.34 5.69 5.57 6.35 -7.71%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 27/02/08 20/11/07 27/08/07 21/05/07 15/02/07 -
Price 12.00 12.90 12.80 12.70 11.60 12.10 11.60 -
P/RPS 2.87 4.59 1.35 1.79 2.46 5.23 1.45 57.70%
P/EPS 51.84 131.10 17.33 21.04 26.85 51.60 17.24 108.46%
EY 1.93 0.76 5.77 4.75 3.73 1.94 5.80 -52.01%
DY 0.00 0.00 5.00 2.38 0.00 0.00 5.44 -
P/NAPS 5.41 6.17 6.43 5.80 5.74 5.71 6.14 -8.09%

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