[DLADY] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 29.95%
YoY- -25.25%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 798,990 719,809 696,434 728,301 604,001 531,801 473,814 9.09%
PBT 138,634 98,881 79,320 51,485 70,574 60,441 36,620 24.82%
Tax -32,353 -28,145 -20,184 -12,974 -19,056 -16,925 -10,253 21.09%
NP 106,281 70,736 59,136 38,510 51,518 43,516 26,366 26.14%
-
NP to SH 106,281 70,736 59,136 38,510 51,518 43,516 26,366 26.14%
-
Tax Rate 23.34% 28.46% 25.45% 25.20% 27.00% 28.00% 28.00% -
Total Cost 692,709 649,073 637,298 689,790 552,482 488,285 447,448 7.55%
-
Net Worth 254,716 209,289 200,320 151,038 140,167 131,827 132,473 11.50%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 29,866 29,868 7,202 7,142 25,780 25,469 25,470 2.68%
Div Payout % 28.10% 42.22% 12.18% 18.55% 50.04% 58.53% 96.60% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 254,716 209,289 200,320 151,038 140,167 131,827 132,473 11.50%
NOSH 63,999 64,002 63,999 63,999 64,003 63,994 63,996 0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 13.30% 9.83% 8.49% 5.29% 8.53% 8.18% 5.56% -
ROE 41.73% 33.80% 29.52% 25.50% 36.75% 33.01% 19.90% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,248.44 1,124.65 1,088.18 1,137.98 943.70 831.02 740.37 9.09%
EPS 166.07 110.52 92.40 60.17 80.49 68.00 41.20 26.14%
DPS 46.67 46.67 11.25 11.16 40.28 39.80 39.80 2.68%
NAPS 3.98 3.27 3.13 2.36 2.19 2.06 2.07 11.50%
Adjusted Per Share Value based on latest NOSH - 63,989
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,248.42 1,124.70 1,088.18 1,137.97 943.75 830.94 740.34 9.09%
EPS 166.06 110.53 92.40 60.17 80.50 67.99 41.20 26.13%
DPS 46.67 46.67 11.25 11.16 40.28 39.80 39.80 2.68%
NAPS 3.98 3.2701 3.13 2.36 2.1901 2.0598 2.0699 11.50%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 17.70 16.50 11.68 11.00 11.70 10.20 6.00 -
P/RPS 1.42 1.47 1.07 0.97 1.24 1.23 0.81 9.80%
P/EPS 10.66 14.93 12.64 18.28 14.54 15.00 14.56 -5.06%
EY 9.38 6.70 7.91 5.47 6.88 6.67 6.87 5.32%
DY 2.64 2.83 0.96 1.01 3.44 3.90 6.63 -14.22%
P/NAPS 4.45 5.05 3.73 4.66 5.34 4.95 2.90 7.39%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 29/11/10 24/11/09 18/11/08 20/11/07 28/11/06 25/11/05 -
Price 21.80 17.80 11.50 9.00 12.70 11.70 6.05 -
P/RPS 1.75 1.58 1.06 0.79 1.35 1.41 0.82 13.46%
P/EPS 13.13 16.11 12.45 14.96 15.78 17.21 14.68 -1.84%
EY 7.62 6.21 8.03 6.69 6.34 5.81 6.81 1.88%
DY 2.14 2.62 0.98 1.24 3.17 3.40 6.58 -17.06%
P/NAPS 5.48 5.44 3.67 3.81 5.80 5.68 2.92 11.05%

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