[DLADY] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 94.92%
YoY- -25.25%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 345,197 168,566 711,567 546,226 267,804 180,112 604,732 -31.21%
PBT 32,552 12,666 57,858 38,614 19,597 8,552 64,780 -36.82%
Tax -8,410 -3,913 -15,211 -9,731 -4,779 -2,252 -17,525 -38.73%
NP 24,142 8,753 42,647 28,883 14,818 6,300 47,255 -36.11%
-
NP to SH 24,142 8,753 42,647 28,883 14,818 6,300 47,255 -36.11%
-
Tax Rate 25.84% 30.89% 26.29% 25.20% 24.39% 26.33% 27.05% -
Total Cost 321,055 159,813 668,920 517,343 252,986 173,812 557,477 -30.80%
-
Net Worth 185,609 170,197 161,270 151,038 142,099 133,810 127,352 28.57%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 8,319 5,356 - - 40,938 -
Div Payout % - - 19.51% 18.55% - - 86.63% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 185,609 170,197 161,270 151,038 142,099 133,810 127,352 28.57%
NOSH 64,003 63,983 63,996 63,999 64,008 64,024 63,996 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.99% 5.19% 5.99% 5.29% 5.53% 3.50% 7.81% -
ROE 13.01% 5.14% 26.44% 19.12% 10.43% 4.71% 37.11% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 539.34 263.45 1,111.89 853.48 418.39 281.32 944.95 -31.21%
EPS 37.72 13.68 66.64 45.13 23.15 9.84 73.84 -36.12%
DPS 0.00 0.00 13.00 8.37 0.00 0.00 63.97 -
NAPS 2.90 2.66 2.52 2.36 2.22 2.09 1.99 28.56%
Adjusted Per Share Value based on latest NOSH - 63,989
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 539.37 263.38 1,111.82 853.48 418.44 281.43 944.89 -31.21%
EPS 37.72 13.68 66.64 45.13 23.15 9.84 73.84 -36.12%
DPS 0.00 0.00 13.00 8.37 0.00 0.00 63.97 -
NAPS 2.9001 2.6593 2.5198 2.36 2.2203 2.0908 1.9899 28.57%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 10.90 9.00 9.00 11.00 12.50 12.60 12.70 -
P/RPS 2.02 3.42 0.81 1.29 2.99 4.48 1.34 31.50%
P/EPS 28.90 65.79 13.51 24.37 54.00 128.05 17.20 41.37%
EY 3.46 1.52 7.40 4.10 1.85 0.78 5.81 -29.23%
DY 0.00 0.00 1.44 0.76 0.00 0.00 5.04 -
P/NAPS 3.76 3.38 3.57 4.66 5.63 6.03 6.38 -29.72%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 20/02/09 18/11/08 28/08/08 26/05/08 27/02/08 -
Price 11.50 10.70 9.40 9.00 12.00 12.90 12.80 -
P/RPS 2.13 4.06 0.85 1.05 2.87 4.59 1.35 35.56%
P/EPS 30.49 78.22 14.11 19.94 51.84 131.10 17.33 45.78%
EY 3.28 1.28 7.09 5.01 1.93 0.76 5.77 -31.40%
DY 0.00 0.00 1.38 0.93 0.00 0.00 5.00 -
P/NAPS 3.97 4.02 3.73 3.81 5.41 6.17 6.43 -27.51%

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