[DLADY] YoY Cumulative 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- 175.81%
YoY- 62.92%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 431,601 397,535 356,238 345,197 267,804 302,144 262,853 8.60%
PBT 77,706 71,984 53,829 32,552 19,597 37,884 27,261 19.05%
Tax -20,250 -15,871 -14,099 -8,410 -4,779 -10,229 -7,642 17.61%
NP 57,456 56,113 39,730 24,142 14,818 27,655 19,619 19.59%
-
NP to SH 57,456 56,113 39,730 24,142 14,818 27,655 19,619 19.59%
-
Tax Rate 26.06% 22.05% 26.19% 25.84% 24.39% 27.00% 28.03% -
Total Cost 374,145 341,422 316,508 321,055 252,986 274,489 243,234 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 83,200 - - - - - 19,106 27.76%
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 24.60% 24.29% 20.22% 13.01% 10.43% 21.39% 16.48% -
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 674.38 621.17 556.64 539.34 418.39 472.09 410.65 8.61%
EPS 89.78 87.68 62.08 37.72 23.15 43.21 30.65 19.59%
DPS 130.00 0.00 0.00 0.00 0.00 0.00 29.85 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 674.38 621.15 556.62 539.37 418.44 472.10 410.71 8.60%
EPS 89.78 87.68 62.08 37.72 23.15 43.21 30.65 19.59%
DPS 130.00 0.00 0.00 0.00 0.00 0.00 29.85 27.76%
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 5.22 2.99 2.35 2.02 2.99 2.44 2.17 15.73%
P/EPS 39.21 21.21 21.10 28.90 54.00 26.61 29.04 5.12%
EY 2.55 4.71 4.74 3.46 1.85 3.76 3.44 -4.86%
DY 3.69 0.00 0.00 0.00 0.00 0.00 3.35 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 6.13 2.94 2.59 2.13 2.87 2.46 2.29 17.81%
P/EPS 46.07 20.80 23.20 30.49 51.84 26.85 30.67 7.00%
EY 2.17 4.81 4.31 3.28 1.93 3.73 3.26 -6.55%
DY 3.14 0.00 0.00 0.00 0.00 0.00 3.18 -0.21%
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