[DLADY] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 23.12%
YoY- 64.88%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 178,422 150,857 135,998 120,149 110,361 97,801 97,546 10.57%
PBT 19,017 15,047 18,070 10,426 6,384 4,866 5,622 22.49%
Tax -4,952 -4,063 -5,052 -2,853 -1,791 -1,258 -1,364 23.94%
NP 14,065 10,984 13,018 7,573 4,593 3,608 4,258 22.01%
-
NP to SH 14,065 10,984 13,018 7,573 4,593 3,608 4,258 22.01%
-
Tax Rate 26.04% 27.00% 27.96% 27.36% 28.05% 25.85% 24.26% -
Total Cost 164,357 139,873 122,980 112,576 105,768 94,193 93,288 9.88%
-
Net Worth 151,016 140,180 131,844 132,511 127,299 147,774 13,017,314 -52.38%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 5,355 - - - - - - -
Div Payout % 38.08% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 151,016 140,180 131,844 132,511 127,299 147,774 13,017,314 -52.38%
NOSH 63,989 64,009 64,001 64,015 63,969 63,971 6,082,857 -53.15%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.88% 7.28% 9.57% 6.30% 4.16% 3.69% 4.37% -
ROE 9.31% 7.84% 9.87% 5.71% 3.61% 2.44% 0.03% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 278.83 235.68 212.49 187.69 172.52 152.88 1.60 136.15%
EPS 21.98 17.16 20.34 11.83 7.18 5.64 0.07 160.48%
DPS 8.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.19 2.06 2.07 1.99 2.31 2.14 1.64%
Adjusted Per Share Value based on latest NOSH - 64,015
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 278.78 235.71 212.50 187.73 172.44 152.81 152.42 10.57%
EPS 21.98 17.16 20.34 11.83 7.18 5.64 6.65 22.02%
DPS 8.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3596 2.1903 2.0601 2.0705 1.989 2.309 203.3956 -52.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 11.00 11.70 10.20 6.00 4.38 4.20 4.64 -
P/RPS 3.95 4.96 4.80 3.20 2.54 2.75 289.35 -51.08%
P/EPS 50.05 68.18 50.15 50.72 61.00 74.47 6,628.57 -55.67%
EY 2.00 1.47 1.99 1.97 1.64 1.34 0.02 115.29%
DY 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.66 5.34 4.95 2.90 2.20 1.82 2.17 13.57%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 20/11/07 28/11/06 25/11/05 30/11/04 11/11/03 30/10/02 -
Price 9.00 12.70 11.70 6.05 4.64 4.22 4.58 -
P/RPS 3.23 5.39 5.51 3.22 2.69 2.76 285.60 -52.58%
P/EPS 40.95 74.01 57.52 51.14 64.62 74.82 6,542.86 -57.03%
EY 2.44 1.35 1.74 1.96 1.55 1.34 0.02 122.54%
DY 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 5.80 5.68 2.92 2.33 1.83 2.14 10.08%

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