[DLADY] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -21.56%
YoY- -17.38%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 156,768 169,521 165,341 151,731 114,799 103,690 95,101 8.68%
PBT 15,943 22,991 19,244 11,849 14,599 10,200 9,612 8.79%
Tax -5,108 -6,943 -5,480 -3,233 -4,171 -2,852 -2,271 14.45%
NP 10,835 16,048 13,764 8,616 10,428 7,348 7,341 6.70%
-
NP to SH 10,835 16,048 13,764 8,616 10,428 7,348 7,341 6.70%
-
Tax Rate 32.04% 30.20% 28.48% 27.29% 28.57% 27.96% 23.63% -
Total Cost 145,933 153,473 151,577 143,115 104,371 96,342 87,760 8.84%
-
Net Worth 197,756 179,804 161,251 127,383 120,987 118,412 131,843 6.98%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 23,999 36,594 2,962 21,610 21,316 21,314 2,880 42.36%
Div Payout % 221.50% 228.03% 21.52% 250.82% 204.42% 290.07% 39.23% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 197,756 179,804 161,251 127,383 120,987 118,412 131,843 6.98%
NOSH 63,998 63,987 63,988 64,011 64,014 64,006 64,001 -0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.91% 9.47% 8.32% 5.68% 9.08% 7.09% 7.72% -
ROE 5.48% 8.93% 8.54% 6.76% 8.62% 6.21% 5.57% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 244.95 264.93 258.39 237.04 179.33 162.00 148.59 8.68%
EPS 16.93 25.08 21.51 13.46 16.29 11.48 11.47 6.70%
DPS 37.50 57.19 4.63 33.76 33.30 33.30 4.50 42.36%
NAPS 3.09 2.81 2.52 1.99 1.89 1.85 2.06 6.98%
Adjusted Per Share Value based on latest NOSH - 64,011
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 244.95 264.88 258.35 237.08 179.37 162.02 148.60 8.68%
EPS 16.93 25.08 21.51 13.46 16.29 11.48 11.47 6.70%
DPS 37.50 57.18 4.63 33.77 33.31 33.30 4.50 42.36%
NAPS 3.0899 2.8094 2.5196 1.9904 1.8904 1.8502 2.0601 6.98%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 17.54 11.62 9.00 12.70 12.00 6.25 4.56 -
P/RPS 7.16 4.39 3.48 5.36 6.69 3.86 3.07 15.15%
P/EPS 103.60 46.33 41.84 94.35 73.66 54.44 39.76 17.29%
EY 0.97 2.16 2.39 1.06 1.36 1.84 2.52 -14.70%
DY 2.14 4.92 0.51 2.66 2.78 5.33 0.99 13.70%
P/NAPS 5.68 4.14 3.57 6.38 6.35 3.38 2.21 17.02%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 18/02/10 20/02/09 27/02/08 15/02/07 15/02/06 28/02/05 -
Price 15.90 11.80 9.40 12.80 11.60 7.60 4.88 -
P/RPS 6.49 4.45 3.64 5.40 6.47 4.69 3.28 12.03%
P/EPS 93.92 47.05 43.70 95.10 71.21 66.20 42.55 14.09%
EY 1.06 2.13 2.29 1.05 1.40 1.51 2.35 -12.42%
DY 2.36 4.85 0.49 2.64 2.87 4.38 0.92 16.99%
P/NAPS 5.15 4.20 3.73 6.43 6.14 4.11 2.37 13.80%

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