[DLADY] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -79.48%
YoY- 38.94%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 214,053 196,643 170,454 168,566 180,112 147,984 125,999 9.22%
PBT 37,117 34,553 28,283 12,666 8,552 20,561 11,714 21.17%
Tax -9,651 -6,215 -7,471 -3,913 -2,252 -5,551 -3,290 19.62%
NP 27,466 28,338 20,812 8,753 6,300 15,010 8,424 21.74%
-
NP to SH 27,466 28,338 20,812 8,753 6,300 15,010 8,424 21.74%
-
Tax Rate 26.00% 17.99% 26.42% 30.89% 26.33% 27.00% 28.09% -
Total Cost 186,587 168,305 149,642 159,813 173,812 132,974 117,575 7.99%
-
Net Worth 286,720 225,910 200,952 170,197 133,810 135,698 126,744 14.56%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 286,720 225,910 200,952 170,197 133,810 135,698 126,744 14.56%
NOSH 64,000 63,997 63,997 63,983 64,024 64,008 64,012 -0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.83% 14.41% 12.21% 5.19% 3.50% 10.14% 6.69% -
ROE 9.58% 12.54% 10.36% 5.14% 4.71% 11.06% 6.65% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 334.46 307.27 266.34 263.45 281.32 231.19 196.84 9.22%
EPS 42.92 44.28 32.52 13.68 9.84 23.45 13.16 21.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.48 3.53 3.14 2.66 2.09 2.12 1.98 14.56%
Adjusted Per Share Value based on latest NOSH - 63,983
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 334.46 307.25 266.33 263.38 281.43 231.23 196.87 9.22%
EPS 42.92 44.28 32.52 13.68 9.84 23.45 13.16 21.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.48 3.5299 3.1399 2.6593 2.0908 2.1203 1.9804 14.56%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 34.26 16.36 12.20 9.00 12.60 11.80 7.50 -
P/RPS 10.24 5.32 4.58 3.42 4.48 5.10 3.81 17.89%
P/EPS 79.83 36.95 37.52 65.79 128.05 50.32 56.99 5.77%
EY 1.25 2.71 2.67 1.52 0.78 1.99 1.75 -5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.65 4.63 3.89 3.38 6.03 5.57 3.79 12.40%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 18/05/11 18/05/10 26/05/09 26/05/08 21/05/07 23/05/06 -
Price 31.56 17.56 12.30 10.70 12.90 12.10 9.05 -
P/RPS 9.44 5.71 4.62 4.06 4.59 5.23 4.60 12.71%
P/EPS 73.54 39.66 37.82 78.22 131.10 51.60 68.77 1.12%
EY 1.36 2.52 2.64 1.28 0.76 1.94 1.45 -1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.04 4.97 3.92 4.02 6.17 5.71 4.57 7.46%

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