[DLADY] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -2.14%
YoY- 59.75%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 177,129 176,631 168,566 165,341 178,422 187,692 180,112 -1.10%
PBT 26,938 19,886 12,666 19,244 19,017 11,045 8,552 114.73%
Tax -6,728 -4,497 -3,913 -5,480 -4,952 -2,527 -2,252 107.29%
NP 20,210 15,389 8,753 13,764 14,065 8,518 6,300 117.35%
-
NP to SH 20,210 15,389 8,753 13,764 14,065 8,518 6,300 117.35%
-
Tax Rate 24.98% 22.61% 30.89% 28.48% 26.04% 22.88% 26.33% -
Total Cost 156,919 161,242 159,813 151,577 164,357 179,174 173,812 -6.58%
-
Net Worth 200,308 185,563 170,197 161,251 151,016 142,073 133,810 30.82%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,401 - - 2,962 5,355 - - -
Div Payout % 26.73% - - 21.52% 38.08% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 200,308 185,563 170,197 161,251 151,016 142,073 133,810 30.82%
NOSH 63,996 63,987 63,983 63,988 63,989 63,996 64,024 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.41% 8.71% 5.19% 8.32% 7.88% 4.54% 3.50% -
ROE 10.09% 8.29% 5.14% 8.54% 9.31% 6.00% 4.71% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 276.78 276.04 263.45 258.39 278.83 293.28 281.32 -1.07%
EPS 31.58 24.05 13.68 21.51 21.98 13.31 9.84 117.42%
DPS 8.44 0.00 0.00 4.63 8.37 0.00 0.00 -
NAPS 3.13 2.90 2.66 2.52 2.36 2.22 2.09 30.86%
Adjusted Per Share Value based on latest NOSH - 63,988
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 276.76 275.99 263.38 258.35 278.78 293.27 281.43 -1.10%
EPS 31.58 24.05 13.68 21.51 21.98 13.31 9.84 117.42%
DPS 8.44 0.00 0.00 4.63 8.37 0.00 0.00 -
NAPS 3.1298 2.8994 2.6593 2.5196 2.3596 2.2199 2.0908 30.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 11.68 10.90 9.00 9.00 11.00 12.50 12.60 -
P/RPS 4.22 3.95 3.42 3.48 3.95 4.26 4.48 -3.90%
P/EPS 36.99 45.32 65.79 41.84 50.05 93.91 128.05 -56.26%
EY 2.70 2.21 1.52 2.39 2.00 1.06 0.78 128.65%
DY 0.72 0.00 0.00 0.51 0.76 0.00 0.00 -
P/NAPS 3.73 3.76 3.38 3.57 4.66 5.63 6.03 -27.38%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 20/02/09 18/11/08 28/08/08 26/05/08 -
Price 11.50 11.50 10.70 9.40 9.00 12.00 12.90 -
P/RPS 4.15 4.17 4.06 3.64 3.23 4.09 4.59 -6.49%
P/EPS 36.42 47.82 78.22 43.70 40.95 90.16 131.10 -57.39%
EY 2.75 2.09 1.28 2.29 2.44 1.11 0.76 135.50%
DY 0.73 0.00 0.00 0.49 0.93 0.00 0.00 -
P/NAPS 3.67 3.97 4.02 3.73 3.81 5.41 6.17 -29.25%

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