[DLADY] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 75.81%
YoY- 80.66%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 217,548 200,892 185,784 176,631 187,692 154,160 136,854 8.02%
PBT 40,589 37,431 25,546 19,886 11,045 17,323 15,547 17.32%
Tax -10,599 -9,656 -6,628 -4,497 -2,527 -4,678 -4,352 15.97%
NP 29,990 27,775 18,918 15,389 8,518 12,645 11,195 17.83%
-
NP to SH 29,990 27,775 18,918 15,389 8,518 12,645 11,195 17.83%
-
Tax Rate 26.11% 25.80% 25.95% 22.61% 22.88% 27.00% 27.99% -
Total Cost 187,558 173,117 166,866 161,242 179,174 141,515 125,659 6.89%
-
Net Worth 233,600 231,031 196,475 185,563 142,073 129,265 119,054 11.87%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 83,200 - - - - - 19,106 27.76%
Div Payout % 277.43% - - - - - 170.67% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 233,600 231,031 196,475 185,563 142,073 129,265 119,054 11.87%
NOSH 64,000 63,997 63,998 63,987 63,996 63,992 64,008 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.79% 13.83% 10.18% 8.71% 4.54% 8.20% 8.18% -
ROE 12.84% 12.02% 9.63% 8.29% 6.00% 9.78% 9.40% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 339.92 313.91 290.29 276.04 293.28 240.90 213.81 8.02%
EPS 46.86 43.40 29.56 24.05 13.31 19.76 17.49 17.83%
DPS 130.00 0.00 0.00 0.00 0.00 0.00 29.85 27.76%
NAPS 3.65 3.61 3.07 2.90 2.22 2.02 1.86 11.87%
Adjusted Per Share Value based on latest NOSH - 63,987
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 339.92 313.89 290.29 275.99 293.27 240.88 213.83 8.02%
EPS 46.86 43.40 29.56 24.05 13.31 19.76 17.49 17.83%
DPS 130.00 0.00 0.00 0.00 0.00 0.00 29.85 27.76%
NAPS 3.65 3.6099 3.0699 2.8994 2.2199 2.0198 1.8602 11.87%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 35.20 18.60 13.10 10.90 12.50 11.50 8.90 -
P/RPS 10.36 5.93 4.51 3.95 4.26 4.77 4.16 16.40%
P/EPS 75.12 42.86 44.32 45.32 93.91 58.20 50.89 6.69%
EY 1.33 2.33 2.26 2.21 1.06 1.72 1.97 -6.33%
DY 3.69 0.00 0.00 0.00 0.00 0.00 3.35 1.62%
P/NAPS 9.64 5.15 4.27 3.76 5.63 5.69 4.78 12.39%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 18/08/11 18/08/10 25/08/09 28/08/08 27/08/07 08/08/06 -
Price 41.36 18.24 14.40 11.50 12.00 11.60 9.40 -
P/RPS 12.17 5.81 4.96 4.17 4.09 4.82 4.40 18.46%
P/EPS 88.26 42.03 48.71 47.82 90.16 58.70 53.74 8.61%
EY 1.13 2.38 2.05 2.09 1.11 1.70 1.86 -7.96%
DY 3.14 0.00 0.00 0.00 0.00 0.00 3.18 -0.21%
P/NAPS 11.33 5.05 4.69 3.97 5.41 5.74 5.05 14.40%

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