[DLADY] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 17.6%
YoY- -46.42%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 795,070 712,476 690,394 535,608 604,288 525,706 470,424 9.13%
PBT 143,968 107,658 65,104 39,194 75,768 54,522 34,078 27.13%
Tax -31,742 -28,198 -16,820 -9,558 -20,458 -15,284 -9,674 21.88%
NP 112,226 79,460 48,284 29,636 55,310 39,238 24,404 28.94%
-
NP to SH 112,226 79,460 48,284 29,636 55,310 39,238 24,404 28.94%
-
Tax Rate 22.05% 26.19% 25.84% 24.39% 27.00% 28.03% 28.39% -
Total Cost 682,844 633,016 642,110 505,972 548,978 486,468 446,020 7.35%
-
Net Worth 231,030 196,474 185,609 142,099 129,282 119,058 124,771 10.80%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - 38,213 38,199 -
Div Payout % - - - - - 97.39% 156.53% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 231,030 196,474 185,609 142,099 129,282 119,058 124,771 10.80%
NOSH 63,997 63,998 64,003 64,008 64,001 64,009 63,985 0.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 14.12% 11.15% 6.99% 5.53% 9.15% 7.46% 5.19% -
ROE 48.58% 40.44% 26.01% 20.86% 42.78% 32.96% 19.56% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,242.35 1,113.28 1,078.69 836.77 944.18 821.29 735.21 9.13%
EPS 175.36 124.16 75.44 46.30 86.42 61.30 38.14 28.93%
DPS 0.00 0.00 0.00 0.00 0.00 59.70 59.70 -
NAPS 3.61 3.07 2.90 2.22 2.02 1.86 1.95 10.80%
Adjusted Per Share Value based on latest NOSH - 63,996
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,242.30 1,113.24 1,078.74 836.89 944.20 821.42 735.04 9.13%
EPS 175.35 124.16 75.44 46.31 86.42 61.31 38.13 28.94%
DPS 0.00 0.00 0.00 0.00 0.00 59.71 59.69 -
NAPS 3.6099 3.0699 2.9001 2.2203 2.02 1.8603 1.9496 10.80%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 18.60 13.10 10.90 12.50 11.50 8.90 5.50 -
P/RPS 1.50 1.18 1.01 1.49 1.22 1.08 0.75 12.24%
P/EPS 10.61 10.55 14.45 27.00 13.31 14.52 14.42 -4.98%
EY 9.43 9.48 6.92 3.70 7.51 6.89 6.93 5.26%
DY 0.00 0.00 0.00 0.00 0.00 6.71 10.85 -
P/NAPS 5.15 4.27 3.76 5.63 5.69 4.78 2.82 10.55%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 18/08/10 25/08/09 28/08/08 27/08/07 08/08/06 24/08/05 -
Price 18.24 14.40 11.50 12.00 11.60 9.40 5.75 -
P/RPS 1.47 1.29 1.07 1.43 1.23 1.14 0.78 11.13%
P/EPS 10.40 11.60 15.24 25.92 13.42 15.33 15.08 -6.00%
EY 9.61 8.62 6.56 3.86 7.45 6.52 6.63 6.37%
DY 0.00 0.00 0.00 0.00 0.00 6.35 10.38 -
P/NAPS 5.05 4.69 3.97 5.41 5.74 5.05 2.95 9.36%

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