[DLADY] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -26.88%
YoY- -58.03%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 165,341 178,422 187,692 180,112 151,731 150,857 154,160 4.75%
PBT 19,244 19,017 11,045 8,552 11,849 15,047 17,323 7.22%
Tax -5,480 -4,952 -2,527 -2,252 -3,233 -4,063 -4,678 11.07%
NP 13,764 14,065 8,518 6,300 8,616 10,984 12,645 5.78%
-
NP to SH 13,764 14,065 8,518 6,300 8,616 10,984 12,645 5.78%
-
Tax Rate 28.48% 26.04% 22.88% 26.33% 27.29% 27.00% 27.00% -
Total Cost 151,577 164,357 179,174 173,812 143,115 139,873 141,515 4.66%
-
Net Worth 161,251 151,016 142,073 133,810 127,383 140,180 129,265 15.80%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,962 5,355 - - 21,610 - - -
Div Payout % 21.52% 38.08% - - 250.82% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 161,251 151,016 142,073 133,810 127,383 140,180 129,265 15.80%
NOSH 63,988 63,989 63,996 64,024 64,011 64,009 63,992 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.32% 7.88% 4.54% 3.50% 5.68% 7.28% 8.20% -
ROE 8.54% 9.31% 6.00% 4.71% 6.76% 7.84% 9.78% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 258.39 278.83 293.28 281.32 237.04 235.68 240.90 4.76%
EPS 21.51 21.98 13.31 9.84 13.46 17.16 19.76 5.79%
DPS 4.63 8.37 0.00 0.00 33.76 0.00 0.00 -
NAPS 2.52 2.36 2.22 2.09 1.99 2.19 2.02 15.80%
Adjusted Per Share Value based on latest NOSH - 64,024
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 258.35 278.78 293.27 281.43 237.08 235.71 240.88 4.75%
EPS 21.51 21.98 13.31 9.84 13.46 17.16 19.76 5.79%
DPS 4.63 8.37 0.00 0.00 33.77 0.00 0.00 -
NAPS 2.5196 2.3596 2.2199 2.0908 1.9904 2.1903 2.0198 15.80%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 9.00 11.00 12.50 12.60 12.70 11.70 11.50 -
P/RPS 3.48 3.95 4.26 4.48 5.36 4.96 4.77 -18.88%
P/EPS 41.84 50.05 93.91 128.05 94.35 68.18 58.20 -19.66%
EY 2.39 2.00 1.06 0.78 1.06 1.47 1.72 24.39%
DY 0.51 0.76 0.00 0.00 2.66 0.00 0.00 -
P/NAPS 3.57 4.66 5.63 6.03 6.38 5.34 5.69 -26.60%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 18/11/08 28/08/08 26/05/08 27/02/08 20/11/07 27/08/07 -
Price 9.40 9.00 12.00 12.90 12.80 12.70 11.60 -
P/RPS 3.64 3.23 4.09 4.59 5.40 5.39 4.82 -17.00%
P/EPS 43.70 40.95 90.16 131.10 95.10 74.01 58.70 -17.78%
EY 2.29 2.44 1.11 0.76 1.05 1.35 1.70 21.86%
DY 0.49 0.93 0.00 0.00 2.64 0.00 0.00 -
P/NAPS 3.73 3.81 5.41 6.17 6.43 5.80 5.74 -24.87%

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