[DLADY] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 35.21%
YoY- -32.64%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 200,892 185,784 176,631 187,692 154,160 136,854 119,748 9.00%
PBT 37,431 25,546 19,886 11,045 17,323 15,547 8,549 27.89%
Tax -9,656 -6,628 -4,497 -2,527 -4,678 -4,352 -2,398 26.11%
NP 27,775 18,918 15,389 8,518 12,645 11,195 6,151 28.54%
-
NP to SH 27,775 18,918 15,389 8,518 12,645 11,195 6,151 28.54%
-
Tax Rate 25.80% 25.95% 22.61% 22.88% 27.00% 27.99% 28.05% -
Total Cost 173,117 166,866 161,242 179,174 141,515 125,659 113,597 7.27%
-
Net Worth 231,031 196,475 185,563 142,073 129,265 119,054 124,812 10.80%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - 19,106 19,105 -
Div Payout % - - - - - 170.67% 310.61% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 231,031 196,475 185,563 142,073 129,265 119,054 124,812 10.80%
NOSH 63,997 63,998 63,987 63,996 63,992 64,008 64,006 -0.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 13.83% 10.18% 8.71% 4.54% 8.20% 8.18% 5.14% -
ROE 12.02% 9.63% 8.29% 6.00% 9.78% 9.40% 4.93% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 313.91 290.29 276.04 293.28 240.90 213.81 187.09 9.00%
EPS 43.40 29.56 24.05 13.31 19.76 17.49 9.61 28.55%
DPS 0.00 0.00 0.00 0.00 0.00 29.85 29.85 -
NAPS 3.61 3.07 2.90 2.22 2.02 1.86 1.95 10.80%
Adjusted Per Share Value based on latest NOSH - 63,996
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 313.89 290.29 275.99 293.27 240.88 213.83 187.11 9.00%
EPS 43.40 29.56 24.05 13.31 19.76 17.49 9.61 28.55%
DPS 0.00 0.00 0.00 0.00 0.00 29.85 29.85 -
NAPS 3.6099 3.0699 2.8994 2.2199 2.0198 1.8602 1.9502 10.80%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 18.60 13.10 10.90 12.50 11.50 8.90 5.50 -
P/RPS 5.93 4.51 3.95 4.26 4.77 4.16 2.94 12.39%
P/EPS 42.86 44.32 45.32 93.91 58.20 50.89 57.23 -4.70%
EY 2.33 2.26 2.21 1.06 1.72 1.97 1.75 4.88%
DY 0.00 0.00 0.00 0.00 0.00 3.35 5.43 -
P/NAPS 5.15 4.27 3.76 5.63 5.69 4.78 2.82 10.55%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 18/08/10 25/08/09 28/08/08 27/08/07 08/08/06 24/08/05 -
Price 18.24 14.40 11.50 12.00 11.60 9.40 5.75 -
P/RPS 5.81 4.96 4.17 4.09 4.82 4.40 3.07 11.21%
P/EPS 42.03 48.71 47.82 90.16 58.70 53.74 59.83 -5.71%
EY 2.38 2.05 2.09 1.11 1.70 1.86 1.67 6.07%
DY 0.00 0.00 0.00 0.00 0.00 3.18 5.19 -
P/NAPS 5.05 4.69 3.97 5.41 5.74 5.05 2.95 9.36%

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