[DLADY] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -65.15%
YoY- 78.18%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 170,454 168,566 180,112 147,984 125,999 115,464 104,907 8.42%
PBT 28,283 12,666 8,552 20,561 11,714 8,490 5,146 32.82%
Tax -7,471 -3,913 -2,252 -5,551 -3,290 -2,439 -1,442 31.52%
NP 20,812 8,753 6,300 15,010 8,424 6,051 3,704 33.31%
-
NP to SH 20,812 8,753 6,300 15,010 8,424 6,051 3,704 33.31%
-
Tax Rate 26.42% 30.89% 26.33% 27.00% 28.09% 28.73% 28.02% -
Total Cost 149,642 159,813 173,812 132,974 117,575 109,413 101,203 6.73%
-
Net Worth 200,952 170,197 133,810 135,698 126,744 137,668 151,614 4.80%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 200,952 170,197 133,810 135,698 126,744 137,668 151,614 4.80%
NOSH 63,997 63,983 64,024 64,008 64,012 64,031 63,972 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.21% 5.19% 3.50% 10.14% 6.69% 5.24% 3.53% -
ROE 10.36% 5.14% 4.71% 11.06% 6.65% 4.40% 2.44% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 266.34 263.45 281.32 231.19 196.84 180.32 163.99 8.41%
EPS 32.52 13.68 9.84 23.45 13.16 9.45 5.79 33.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 2.66 2.09 2.12 1.98 2.15 2.37 4.79%
Adjusted Per Share Value based on latest NOSH - 64,008
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 266.33 263.38 281.43 231.23 196.87 180.41 163.92 8.42%
EPS 32.52 13.68 9.84 23.45 13.16 9.45 5.79 33.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1399 2.6593 2.0908 2.1203 1.9804 2.1511 2.369 4.80%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 12.20 9.00 12.60 11.80 7.50 5.50 4.18 -
P/RPS 4.58 3.42 4.48 5.10 3.81 3.05 2.55 10.24%
P/EPS 37.52 65.79 128.05 50.32 56.99 58.20 72.19 -10.32%
EY 2.67 1.52 0.78 1.99 1.75 1.72 1.39 11.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.89 3.38 6.03 5.57 3.79 2.56 1.76 14.12%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 26/05/09 26/05/08 21/05/07 23/05/06 25/05/05 20/04/04 -
Price 12.30 10.70 12.90 12.10 9.05 5.90 5.55 -
P/RPS 4.62 4.06 4.59 5.23 4.60 3.27 3.38 5.34%
P/EPS 37.82 78.22 131.10 51.60 68.77 62.43 95.85 -14.35%
EY 2.64 1.28 0.76 1.94 1.45 1.60 1.04 16.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.92 4.02 6.17 5.71 4.57 2.74 2.34 8.97%

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