[DLADY] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -15.76%
YoY- 12.95%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 185,784 176,631 187,692 154,160 136,854 119,748 110,102 9.10%
PBT 25,546 19,886 11,045 17,323 15,547 8,549 5,663 28.52%
Tax -6,628 -4,497 -2,527 -4,678 -4,352 -2,398 -1,578 27.00%
NP 18,918 15,389 8,518 12,645 11,195 6,151 4,085 29.09%
-
NP to SH 18,918 15,389 8,518 12,645 11,195 6,151 4,085 29.09%
-
Tax Rate 25.95% 22.61% 22.88% 27.00% 27.99% 28.05% 27.87% -
Total Cost 166,866 161,242 179,174 141,515 125,659 113,597 106,017 7.84%
-
Net Worth 196,475 185,563 142,073 129,265 119,054 124,812 122,293 8.21%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - 19,106 19,105 32,942 -
Div Payout % - - - - 170.67% 310.61% 806.43% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 196,475 185,563 142,073 129,265 119,054 124,812 122,293 8.21%
NOSH 63,998 63,987 63,996 63,992 64,008 64,006 64,028 -0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.18% 8.71% 4.54% 8.20% 8.18% 5.14% 3.71% -
ROE 9.63% 8.29% 6.00% 9.78% 9.40% 4.93% 3.34% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 290.29 276.04 293.28 240.90 213.81 187.09 171.96 9.11%
EPS 29.56 24.05 13.31 19.76 17.49 9.61 6.38 29.10%
DPS 0.00 0.00 0.00 0.00 29.85 29.85 51.45 -
NAPS 3.07 2.90 2.22 2.02 1.86 1.95 1.91 8.22%
Adjusted Per Share Value based on latest NOSH - 63,992
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 290.29 275.99 293.27 240.88 213.83 187.11 172.03 9.10%
EPS 29.56 24.05 13.31 19.76 17.49 9.61 6.38 29.10%
DPS 0.00 0.00 0.00 0.00 29.85 29.85 51.47 -
NAPS 3.0699 2.8994 2.2199 2.0198 1.8602 1.9502 1.9108 8.21%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 13.10 10.90 12.50 11.50 8.90 5.50 4.36 -
P/RPS 4.51 3.95 4.26 4.77 4.16 2.94 2.54 10.03%
P/EPS 44.32 45.32 93.91 58.20 50.89 57.23 68.34 -6.96%
EY 2.26 2.21 1.06 1.72 1.97 1.75 1.46 7.55%
DY 0.00 0.00 0.00 0.00 3.35 5.43 11.80 -
P/NAPS 4.27 3.76 5.63 5.69 4.78 2.82 2.28 11.01%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 25/08/09 28/08/08 27/08/07 08/08/06 24/08/05 25/08/04 -
Price 14.40 11.50 12.00 11.60 9.40 5.75 4.20 -
P/RPS 4.96 4.17 4.09 4.82 4.40 3.07 2.44 12.54%
P/EPS 48.71 47.82 90.16 58.70 53.74 59.83 65.83 -4.89%
EY 2.05 2.09 1.11 1.70 1.86 1.67 1.52 5.10%
DY 0.00 0.00 0.00 0.00 3.18 5.19 12.25 -
P/NAPS 4.69 3.97 5.41 5.74 5.05 2.95 2.20 13.44%

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