[DLADY] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 62.06%
YoY- 59.71%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 546,226 453,001 398,851 355,361 325,370 285,713 276,076 12.03%
PBT 38,614 52,931 45,331 27,465 17,193 18,164 13,646 18.91%
Tax -9,731 -14,292 -12,694 -7,690 -4,811 -4,584 -6,635 6.58%
NP 28,883 38,639 32,637 19,775 12,382 13,580 7,011 26.58%
-
NP to SH 28,883 38,639 32,637 19,775 12,382 13,580 10,691 17.99%
-
Tax Rate 25.20% 27.00% 28.00% 28.00% 27.98% 25.24% 48.62% -
Total Cost 517,343 414,362 366,214 335,586 312,988 272,133 269,065 11.50%
-
Net Worth 151,038 140,167 131,827 132,473 127,339 147,831 12,577,646 -52.11%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 5,356 19,335 19,102 19,103 32,922 5,279 361,607 -50.41%
Div Payout % 18.55% 50.04% 58.53% 96.60% 265.89% 38.88% 3,382.35% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 151,038 140,167 131,827 132,473 127,339 147,831 12,577,646 -52.11%
NOSH 63,999 64,003 63,994 63,996 63,989 63,996 6,288,823 -53.41%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.29% 8.53% 8.18% 5.56% 3.81% 4.75% 2.54% -
ROE 19.12% 27.57% 24.76% 14.93% 9.72% 9.19% 0.09% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 853.48 707.77 623.26 555.28 508.47 446.45 4.39 140.49%
EPS 45.13 60.37 51.00 30.90 19.35 21.22 16.70 18.00%
DPS 8.37 30.21 29.85 29.85 51.45 8.25 5.75 6.45%
NAPS 2.36 2.19 2.06 2.07 1.99 2.31 2.00 2.79%
Adjusted Per Share Value based on latest NOSH - 64,015
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 853.48 707.81 623.20 555.25 508.39 446.43 431.37 12.03%
EPS 45.13 60.37 51.00 30.90 19.35 21.22 16.70 18.00%
DPS 8.37 30.21 29.85 29.85 51.44 8.25 565.01 -50.41%
NAPS 2.36 2.1901 2.0598 2.0699 1.9897 2.3099 196.5257 -52.11%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 11.00 11.70 10.20 6.00 4.38 4.20 4.64 -
P/RPS 1.29 1.65 1.64 1.08 0.86 0.94 105.70 -51.98%
P/EPS 24.37 19.38 20.00 19.42 22.64 19.79 2,729.41 -54.41%
EY 4.10 5.16 5.00 5.15 4.42 5.05 0.04 116.17%
DY 0.76 2.58 2.93 4.98 11.75 1.96 1.24 -7.82%
P/NAPS 4.66 5.34 4.95 2.90 2.20 1.82 2.32 12.31%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 20/11/07 28/11/06 25/11/05 30/11/04 11/11/03 30/10/02 -
Price 9.00 12.70 11.70 6.05 4.64 4.22 4.58 -
P/RPS 1.05 1.79 1.88 1.09 0.91 0.95 104.33 -53.50%
P/EPS 19.94 21.04 22.94 19.58 23.98 19.89 2,694.12 -55.82%
EY 5.01 4.75 4.36 5.11 4.17 5.03 0.04 123.51%
DY 0.93 2.38 2.55 4.93 11.09 1.95 1.26 -4.93%
P/NAPS 3.81 5.80 5.68 2.92 2.33 1.83 2.29 8.84%

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