[DLADY] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -13.14%
YoY- -15.62%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 183,619 177,129 178,422 150,857 135,998 120,149 110,361 8.85%
PBT 20,332 26,938 19,017 15,047 18,070 10,426 6,384 21.28%
Tax -7,010 -6,728 -4,952 -4,063 -5,052 -2,853 -1,791 25.52%
NP 13,322 20,210 14,065 10,984 13,018 7,573 4,593 19.41%
-
NP to SH 13,322 20,210 14,065 10,984 13,018 7,573 4,593 19.41%
-
Tax Rate 34.48% 24.98% 26.04% 27.00% 27.96% 27.36% 28.05% -
Total Cost 170,297 156,919 164,357 139,873 122,980 112,576 105,768 8.25%
-
Net Worth 209,236 200,308 151,016 140,180 131,844 132,511 127,299 8.63%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 22,395 5,401 5,355 - - - - -
Div Payout % 168.11% 26.73% 38.08% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 209,236 200,308 151,016 140,180 131,844 132,511 127,299 8.63%
NOSH 63,986 63,996 63,989 64,009 64,001 64,015 63,969 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.26% 11.41% 7.88% 7.28% 9.57% 6.30% 4.16% -
ROE 6.37% 10.09% 9.31% 7.84% 9.87% 5.71% 3.61% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 286.97 276.78 278.83 235.68 212.49 187.69 172.52 8.84%
EPS 20.82 31.58 21.98 17.16 20.34 11.83 7.18 19.40%
DPS 35.00 8.44 8.37 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.13 2.36 2.19 2.06 2.07 1.99 8.62%
Adjusted Per Share Value based on latest NOSH - 64,009
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 286.90 276.76 278.78 235.71 212.50 187.73 172.44 8.85%
EPS 20.82 31.58 21.98 17.16 20.34 11.83 7.18 19.40%
DPS 34.99 8.44 8.37 0.00 0.00 0.00 0.00 -
NAPS 3.2693 3.1298 2.3596 2.1903 2.0601 2.0705 1.989 8.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 16.50 11.68 11.00 11.70 10.20 6.00 4.38 -
P/RPS 5.75 4.22 3.95 4.96 4.80 3.20 2.54 14.58%
P/EPS 79.25 36.99 50.05 68.18 50.15 50.72 61.00 4.45%
EY 1.26 2.70 2.00 1.47 1.99 1.97 1.64 -4.29%
DY 2.12 0.72 0.76 0.00 0.00 0.00 0.00 -
P/NAPS 5.05 3.73 4.66 5.34 4.95 2.90 2.20 14.84%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 24/11/09 18/11/08 20/11/07 28/11/06 25/11/05 30/11/04 -
Price 17.80 11.50 9.00 12.70 11.70 6.05 4.64 -
P/RPS 6.20 4.15 3.23 5.39 5.51 3.22 2.69 14.92%
P/EPS 85.49 36.42 40.95 74.01 57.52 51.14 64.62 4.77%
EY 1.17 2.75 2.44 1.35 1.74 1.96 1.55 -4.57%
DY 1.97 0.73 0.93 0.00 0.00 0.00 0.00 -
P/NAPS 5.44 3.67 3.81 5.80 5.68 2.92 2.33 15.17%

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