[DLADY] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 37.91%
YoY- 62.92%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 863,202 795,070 712,476 690,394 535,608 604,288 525,706 8.60%
PBT 155,412 143,968 107,658 65,104 39,194 75,768 54,522 19.05%
Tax -40,500 -31,742 -28,198 -16,820 -9,558 -20,458 -15,284 17.61%
NP 114,912 112,226 79,460 48,284 29,636 55,310 39,238 19.59%
-
NP to SH 114,912 112,226 79,460 48,284 29,636 55,310 39,238 19.59%
-
Tax Rate 26.06% 22.05% 26.19% 25.84% 24.39% 27.00% 28.03% -
Total Cost 748,290 682,844 633,016 642,110 505,972 548,978 486,468 7.43%
-
Net Worth 233,600 231,030 196,474 185,609 142,099 129,282 119,058 11.87%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 166,400 - - - - - 38,213 27.75%
Div Payout % 144.81% - - - - - 97.39% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 233,600 231,030 196,474 185,609 142,099 129,282 119,058 11.87%
NOSH 64,000 63,997 63,998 64,003 64,008 64,001 64,009 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.31% 14.12% 11.15% 6.99% 5.53% 9.15% 7.46% -
ROE 49.19% 48.58% 40.44% 26.01% 20.86% 42.78% 32.96% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,348.75 1,242.35 1,113.28 1,078.69 836.77 944.18 821.29 8.61%
EPS 179.56 175.36 124.16 75.44 46.30 86.42 61.30 19.59%
DPS 260.00 0.00 0.00 0.00 0.00 0.00 59.70 27.76%
NAPS 3.65 3.61 3.07 2.90 2.22 2.02 1.86 11.87%
Adjusted Per Share Value based on latest NOSH - 63,987
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,348.75 1,242.30 1,113.24 1,078.74 836.89 944.20 821.42 8.60%
EPS 179.56 175.35 124.16 75.44 46.31 86.42 61.31 19.59%
DPS 260.00 0.00 0.00 0.00 0.00 0.00 59.71 27.75%
NAPS 3.65 3.6099 3.0699 2.9001 2.2203 2.02 1.8603 11.87%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 35.20 18.60 13.10 10.90 12.50 11.50 8.90 -
P/RPS 2.61 1.50 1.18 1.01 1.49 1.22 1.08 15.82%
P/EPS 19.60 10.61 10.55 14.45 27.00 13.31 14.52 5.12%
EY 5.10 9.43 9.48 6.92 3.70 7.51 6.89 -4.88%
DY 7.39 0.00 0.00 0.00 0.00 0.00 6.71 1.62%
P/NAPS 9.64 5.15 4.27 3.76 5.63 5.69 4.78 12.39%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 18/08/11 18/08/10 25/08/09 28/08/08 27/08/07 08/08/06 -
Price 41.36 18.24 14.40 11.50 12.00 11.60 9.40 -
P/RPS 3.07 1.47 1.29 1.07 1.43 1.23 1.14 17.93%
P/EPS 23.04 10.40 11.60 15.24 25.92 13.42 15.33 7.01%
EY 4.34 9.61 8.62 6.56 3.86 7.45 6.52 -6.55%
DY 6.29 0.00 0.00 0.00 0.00 0.00 6.35 -0.15%
P/NAPS 11.33 5.05 4.69 3.97 5.41 5.74 5.05 14.40%

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