[DLADY] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 12.44%
YoY- 27.3%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 150,857 135,998 120,149 110,361 97,801 97,546 84,557 10.12%
PBT 15,047 18,070 10,426 6,384 4,866 5,622 3,151 29.75%
Tax -4,063 -5,052 -2,853 -1,791 -1,258 -1,364 -630 36.41%
NP 10,984 13,018 7,573 4,593 3,608 4,258 2,521 27.78%
-
NP to SH 10,984 13,018 7,573 4,593 3,608 4,258 2,521 27.78%
-
Tax Rate 27.00% 27.96% 27.36% 28.05% 25.85% 24.26% 19.99% -
Total Cost 139,873 122,980 112,576 105,768 94,193 93,288 82,036 9.29%
-
Net Worth 140,180 131,844 132,511 127,299 147,774 13,017,314 129,081 1.38%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 140,180 131,844 132,511 127,299 147,774 13,017,314 129,081 1.38%
NOSH 64,009 64,001 64,015 63,969 63,971 6,082,857 15,955 26.04%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.28% 9.57% 6.30% 4.16% 3.69% 4.37% 2.98% -
ROE 7.84% 9.87% 5.71% 3.61% 2.44% 0.03% 1.95% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 235.68 212.49 187.69 172.52 152.88 1.60 529.95 -12.62%
EPS 17.16 20.34 11.83 7.18 5.64 0.07 15.80 1.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.06 2.07 1.99 2.31 2.14 8.09 -19.56%
Adjusted Per Share Value based on latest NOSH - 63,969
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 235.71 212.50 187.73 172.44 152.81 152.42 132.12 10.12%
EPS 17.16 20.34 11.83 7.18 5.64 6.65 3.94 27.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1903 2.0601 2.0705 1.989 2.309 203.3956 2.0169 1.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 11.70 10.20 6.00 4.38 4.20 4.64 2.55 -
P/RPS 4.96 4.80 3.20 2.54 2.75 289.35 0.48 47.55%
P/EPS 68.18 50.15 50.72 61.00 74.47 6,628.57 16.14 27.12%
EY 1.47 1.99 1.97 1.64 1.34 0.02 6.20 -21.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.34 4.95 2.90 2.20 1.82 2.17 0.32 59.82%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 28/11/06 25/11/05 30/11/04 11/11/03 30/10/02 13/11/01 -
Price 12.70 11.70 6.05 4.64 4.22 4.58 3.50 -
P/RPS 5.39 5.51 3.22 2.69 2.76 285.60 0.66 41.88%
P/EPS 74.01 57.52 51.14 64.62 74.82 6,542.86 22.15 22.25%
EY 1.35 1.74 1.96 1.55 1.34 0.02 4.51 -18.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 5.68 2.92 2.33 1.83 2.14 0.43 54.25%

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