[DLADY] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1.65%
YoY- 50.58%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 187,692 154,160 136,854 119,748 110,102 91,182 98,101 11.40%
PBT 11,045 17,323 15,547 8,549 5,663 7,309 7,762 6.04%
Tax -2,527 -4,678 -4,352 -2,398 -1,578 -1,828 -1,583 8.09%
NP 8,518 12,645 11,195 6,151 4,085 5,481 6,179 5.49%
-
NP to SH 8,518 12,645 11,195 6,151 4,085 5,481 6,179 5.49%
-
Tax Rate 22.88% 27.00% 27.99% 28.05% 27.87% 25.01% 20.39% -
Total Cost 179,174 141,515 125,659 113,597 106,017 85,701 91,922 11.75%
-
Net Worth 142,073 129,265 119,054 124,812 122,293 144,068 133,046 1.09%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - 19,106 19,105 32,942 5,282 - -
Div Payout % - - 170.67% 310.61% 806.43% 96.38% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 142,073 129,265 119,054 124,812 122,293 144,068 133,046 1.09%
NOSH 63,996 63,992 64,008 64,006 64,028 64,030 63,964 0.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.54% 8.20% 8.18% 5.14% 3.71% 6.01% 6.30% -
ROE 6.00% 9.78% 9.40% 4.93% 3.34% 3.80% 4.64% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 293.28 240.90 213.81 187.09 171.96 142.40 153.37 11.39%
EPS 13.31 19.76 17.49 9.61 6.38 8.56 9.66 5.48%
DPS 0.00 0.00 29.85 29.85 51.45 8.25 0.00 -
NAPS 2.22 2.02 1.86 1.95 1.91 2.25 2.08 1.09%
Adjusted Per Share Value based on latest NOSH - 64,006
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 293.27 240.88 213.83 187.11 172.03 142.47 153.28 11.40%
EPS 13.31 19.76 17.49 9.61 6.38 8.56 9.65 5.50%
DPS 0.00 0.00 29.85 29.85 51.47 8.25 0.00 -
NAPS 2.2199 2.0198 1.8602 1.9502 1.9108 2.2511 2.0789 1.09%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 12.50 11.50 8.90 5.50 4.36 4.22 5.75 -
P/RPS 4.26 4.77 4.16 2.94 2.54 2.96 3.75 2.14%
P/EPS 93.91 58.20 50.89 57.23 68.34 49.30 59.52 7.88%
EY 1.06 1.72 1.97 1.75 1.46 2.03 1.68 -7.38%
DY 0.00 0.00 3.35 5.43 11.80 1.95 0.00 -
P/NAPS 5.63 5.69 4.78 2.82 2.28 1.88 2.76 12.60%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 27/08/07 08/08/06 24/08/05 25/08/04 06/08/03 09/08/02 -
Price 12.00 11.60 9.40 5.75 4.20 4.24 5.20 -
P/RPS 4.09 4.82 4.40 3.07 2.44 2.98 3.39 3.17%
P/EPS 90.16 58.70 53.74 59.83 65.83 49.53 53.83 8.96%
EY 1.11 1.70 1.86 1.67 1.52 2.02 1.86 -8.23%
DY 0.00 0.00 3.18 5.19 12.25 1.95 0.00 -
P/NAPS 5.41 5.74 5.05 2.95 2.20 1.88 2.50 13.71%

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