[DLADY] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 31.95%
YoY- 58.78%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 453,001 302,144 147,984 513,650 398,851 262,853 125,999 134.50%
PBT 52,931 37,884 20,561 59,930 45,331 27,261 11,714 173.06%
Tax -14,292 -10,229 -5,551 -16,865 -12,694 -7,642 -3,290 165.99%
NP 38,639 27,655 15,010 43,065 32,637 19,619 8,424 175.80%
-
NP to SH 38,639 27,655 15,010 43,065 32,637 19,619 8,424 175.80%
-
Tax Rate 27.00% 27.00% 27.00% 28.14% 28.00% 28.03% 28.09% -
Total Cost 414,362 274,489 132,974 470,585 366,214 243,234 117,575 131.40%
-
Net Worth 140,167 129,282 135,698 120,958 131,827 119,058 126,744 6.93%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 19,335 - - 40,415 19,102 19,106 - -
Div Payout % 50.04% - - 93.85% 58.53% 97.39% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 140,167 129,282 135,698 120,958 131,827 119,058 126,744 6.93%
NOSH 64,003 64,001 64,008 63,999 63,994 64,009 64,012 -0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.53% 9.15% 10.14% 8.38% 8.18% 7.46% 6.69% -
ROE 27.57% 21.39% 11.06% 35.60% 24.76% 16.48% 6.65% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 707.77 472.09 231.19 802.59 623.26 410.65 196.84 134.52%
EPS 60.37 43.21 23.45 67.29 51.00 30.65 13.16 175.82%
DPS 30.21 0.00 0.00 63.15 29.85 29.85 0.00 -
NAPS 2.19 2.02 2.12 1.89 2.06 1.86 1.98 6.94%
Adjusted Per Share Value based on latest NOSH - 64,014
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 707.81 472.10 231.23 802.58 623.20 410.71 196.87 134.50%
EPS 60.37 43.21 23.45 67.29 51.00 30.65 13.16 175.82%
DPS 30.21 0.00 0.00 63.15 29.85 29.85 0.00 -
NAPS 2.1901 2.02 2.1203 1.89 2.0598 1.8603 1.9804 6.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 11.70 11.50 11.80 12.00 10.20 8.90 7.50 -
P/RPS 1.65 2.44 5.10 1.50 1.64 2.17 3.81 -42.73%
P/EPS 19.38 26.61 50.32 17.83 20.00 29.04 56.99 -51.24%
EY 5.16 3.76 1.99 5.61 5.00 3.44 1.75 105.48%
DY 2.58 0.00 0.00 5.26 2.93 3.35 0.00 -
P/NAPS 5.34 5.69 5.57 6.35 4.95 4.78 3.79 25.65%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 27/08/07 21/05/07 15/02/07 28/11/06 08/08/06 23/05/06 -
Price 12.70 11.60 12.10 11.60 11.70 9.40 9.05 -
P/RPS 1.79 2.46 5.23 1.45 1.88 2.29 4.60 -46.66%
P/EPS 21.04 26.85 51.60 17.24 22.94 30.67 68.77 -54.56%
EY 4.75 3.73 1.94 5.80 4.36 3.26 1.45 120.41%
DY 2.38 0.00 0.00 5.44 2.55 3.18 0.00 -
P/NAPS 5.80 5.74 5.71 6.14 5.68 5.05 4.57 17.20%

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