[DLADY] YoY Cumulative 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- 94.92%
YoY- -25.25%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 599,243 539,857 522,326 546,226 453,001 398,851 355,361 9.09%
PBT 103,976 74,161 59,490 38,614 52,931 45,331 27,465 24.82%
Tax -24,265 -21,109 -15,138 -9,731 -14,292 -12,694 -7,690 21.09%
NP 79,711 53,052 44,352 28,883 38,639 32,637 19,775 26.14%
-
NP to SH 79,711 53,052 44,352 28,883 38,639 32,637 19,775 26.14%
-
Tax Rate 23.34% 28.46% 25.45% 25.20% 27.00% 28.00% 28.00% -
Total Cost 519,532 486,805 477,974 517,343 414,362 366,214 335,586 7.55%
-
Net Worth 254,716 209,289 200,319 151,038 140,167 131,827 132,473 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 22,399 22,401 5,401 5,356 19,335 19,102 19,103 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 254,716 209,289 200,319 151,038 140,167 131,827 132,473 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 31.29% 25.35% 22.14% 19.12% 27.57% 24.76% 14.93% -
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 936.33 843.49 816.13 853.48 707.77 623.26 555.28 9.09%
EPS 124.55 82.89 69.30 45.13 60.37 51.00 30.90 26.13%
DPS 35.00 35.00 8.44 8.37 30.21 29.85 29.85 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 936.32 843.53 816.13 853.48 707.81 623.20 555.25 9.09%
EPS 124.55 82.89 69.30 45.13 60.37 51.00 30.90 26.13%
DPS 35.00 35.00 8.44 8.37 30.21 29.85 29.85 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 1.89 1.96 1.43 1.29 1.65 1.64 1.08 9.77%
P/EPS 14.21 19.91 16.85 24.37 19.38 20.00 19.42 -5.07%
EY 7.04 5.02 5.93 4.10 5.16 5.00 5.15 5.34%
DY 1.98 2.12 0.72 0.76 2.58 2.93 4.98 -14.24%
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 2.33 2.11 1.41 1.05 1.79 1.88 1.09 13.49%
P/EPS 17.50 21.47 16.59 19.94 21.04 22.94 19.58 -1.85%
EY 5.71 4.66 6.03 5.01 4.75 4.36 5.11 1.86%
DY 1.61 1.97 0.73 0.93 2.38 2.55 4.93 -17.00%
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