[DLADY] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 22.3%
YoY- 9.73%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 696,625 691,847 711,567 604,732 513,650 459,051 420,471 8.77%
PBT 90,104 82,481 57,858 64,780 59,930 37,665 26,805 22.38%
Tax -26,217 -22,081 -15,211 -17,525 -16,865 -10,542 -7,082 24.36%
NP 63,887 60,400 42,647 47,255 43,065 27,123 19,723 21.62%
-
NP to SH 63,887 60,400 42,647 47,255 43,065 27,123 19,723 21.62%
-
Tax Rate 29.10% 26.77% 26.29% 27.05% 28.14% 27.99% 26.42% -
Total Cost 632,738 631,447 668,920 557,477 470,585 431,928 400,748 7.90%
-
Net Worth 197,766 179,830 161,270 127,352 120,958 118,399 131,827 6.99%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 46,401 42,000 8,319 40,938 40,415 40,415 35,804 4.41%
Div Payout % 72.63% 69.54% 19.51% 86.63% 93.85% 149.01% 181.54% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 197,766 179,830 161,270 127,352 120,958 118,399 131,827 6.99%
NOSH 64,002 63,996 63,996 63,996 63,999 63,999 63,994 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.17% 8.73% 5.99% 7.81% 8.38% 5.91% 4.69% -
ROE 32.30% 33.59% 26.44% 37.11% 35.60% 22.91% 14.96% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,088.44 1,081.07 1,111.89 944.95 802.59 717.27 657.05 8.77%
EPS 99.82 94.38 66.64 73.84 67.29 42.38 30.82 21.62%
DPS 72.50 65.63 13.00 63.97 63.15 63.15 55.95 4.41%
NAPS 3.09 2.81 2.52 1.99 1.89 1.85 2.06 6.98%
Adjusted Per Share Value based on latest NOSH - 64,011
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,088.48 1,081.01 1,111.82 944.89 802.58 717.27 656.99 8.77%
EPS 99.82 94.38 66.64 73.84 67.29 42.38 30.82 21.62%
DPS 72.50 65.63 13.00 63.97 63.15 63.15 55.94 4.41%
NAPS 3.0901 2.8099 2.5198 1.9899 1.89 1.85 2.0598 6.99%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 17.54 11.62 9.00 12.70 12.00 6.25 4.56 -
P/RPS 1.61 1.07 0.81 1.34 1.50 0.87 0.69 15.15%
P/EPS 17.57 12.31 13.51 17.20 17.83 14.75 14.80 2.89%
EY 5.69 8.12 7.40 5.81 5.61 6.78 6.76 -2.82%
DY 4.13 5.65 1.44 5.04 5.26 10.10 12.27 -16.58%
P/NAPS 5.68 4.14 3.57 6.38 6.35 3.38 2.21 17.02%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 18/02/10 20/02/09 27/02/08 15/02/07 15/02/06 28/02/05 -
Price 15.90 11.80 9.40 12.80 11.60 7.60 4.88 -
P/RPS 1.46 1.09 0.85 1.35 1.45 1.06 0.74 11.98%
P/EPS 15.93 12.50 14.11 17.33 17.24 17.93 15.83 0.10%
EY 6.28 8.00 7.09 5.77 5.80 5.58 6.32 -0.10%
DY 4.56 5.56 1.38 5.00 5.44 8.31 11.47 -14.24%
P/NAPS 5.15 4.20 3.73 6.43 6.14 4.11 2.37 13.80%

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