[DLADY] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
15-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 37.16%
YoY- 37.52%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 398,851 262,853 125,999 459,051 355,361 235,212 115,464 128.33%
PBT 45,331 27,261 11,714 37,665 27,465 17,039 8,490 205.17%
Tax -12,694 -7,642 -3,290 -10,542 -7,690 -4,837 -2,439 200.02%
NP 32,637 19,619 8,424 27,123 19,775 12,202 6,051 207.23%
-
NP to SH 32,637 19,619 8,424 27,123 19,775 12,202 6,051 207.23%
-
Tax Rate 28.00% 28.03% 28.09% 27.99% 28.00% 28.39% 28.73% -
Total Cost 366,214 243,234 117,575 431,928 335,586 223,010 109,413 123.59%
-
Net Worth 131,827 119,058 126,744 118,399 132,473 124,771 137,668 -2.84%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 19,102 19,106 - 40,415 19,103 19,099 - -
Div Payout % 58.53% 97.39% - 149.01% 96.60% 156.53% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 131,827 119,058 126,744 118,399 132,473 124,771 137,668 -2.84%
NOSH 63,994 64,009 64,012 63,999 63,996 63,985 64,031 -0.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.18% 7.46% 6.69% 5.91% 5.56% 5.19% 5.24% -
ROE 24.76% 16.48% 6.65% 22.91% 14.93% 9.78% 4.40% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 623.26 410.65 196.84 717.27 555.28 367.60 180.32 128.43%
EPS 51.00 30.65 13.16 42.38 30.90 19.07 9.45 207.35%
DPS 29.85 29.85 0.00 63.15 29.85 29.85 0.00 -
NAPS 2.06 1.86 1.98 1.85 2.07 1.95 2.15 -2.80%
Adjusted Per Share Value based on latest NOSH - 64,006
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 623.20 410.71 196.87 717.27 555.25 367.52 180.41 128.34%
EPS 51.00 30.65 13.16 42.38 30.90 19.07 9.45 207.35%
DPS 29.85 29.85 0.00 63.15 29.85 29.84 0.00 -
NAPS 2.0598 1.8603 1.9804 1.85 2.0699 1.9496 2.1511 -2.84%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 10.20 8.90 7.50 6.25 6.00 5.50 5.50 -
P/RPS 1.64 2.17 3.81 0.87 1.08 1.50 3.05 -33.85%
P/EPS 20.00 29.04 56.99 14.75 19.42 28.84 58.20 -50.90%
EY 5.00 3.44 1.75 6.78 5.15 3.47 1.72 103.55%
DY 2.93 3.35 0.00 10.10 4.98 5.43 0.00 -
P/NAPS 4.95 4.78 3.79 3.38 2.90 2.82 2.56 55.14%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 08/08/06 23/05/06 15/02/06 25/11/05 24/08/05 25/05/05 -
Price 11.70 9.40 9.05 7.60 6.05 5.75 5.90 -
P/RPS 1.88 2.29 4.60 1.06 1.09 1.56 3.27 -30.83%
P/EPS 22.94 30.67 68.77 17.93 19.58 30.15 62.43 -48.66%
EY 4.36 3.26 1.45 5.58 5.11 3.32 1.60 94.97%
DY 2.55 3.18 0.00 8.31 4.93 5.19 0.00 -
P/NAPS 5.68 5.05 4.57 4.11 2.92 2.95 2.74 62.50%

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