[DLADY] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -2.14%
YoY- 59.75%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 211,404 156,768 169,521 165,341 151,731 114,799 103,690 12.60%
PBT 37,576 15,943 22,991 19,244 11,849 14,599 10,200 24.26%
Tax -9,206 -5,108 -6,943 -5,480 -3,233 -4,171 -2,852 21.55%
NP 28,370 10,835 16,048 13,764 8,616 10,428 7,348 25.23%
-
NP to SH 28,370 10,835 16,048 13,764 8,616 10,428 7,348 25.23%
-
Tax Rate 24.50% 32.04% 30.20% 28.48% 27.29% 28.57% 27.96% -
Total Cost 183,034 145,933 153,473 151,577 143,115 104,371 96,342 11.28%
-
Net Worth 259,200 197,756 179,804 161,251 127,383 120,987 118,412 13.94%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 24,000 23,999 36,594 2,962 21,610 21,316 21,314 1.99%
Div Payout % 84.60% 221.50% 228.03% 21.52% 250.82% 204.42% 290.07% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 259,200 197,756 179,804 161,251 127,383 120,987 118,412 13.94%
NOSH 64,000 63,998 63,987 63,988 64,011 64,014 64,006 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 13.42% 6.91% 9.47% 8.32% 5.68% 9.08% 7.09% -
ROE 10.95% 5.48% 8.93% 8.54% 6.76% 8.62% 6.21% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 330.32 244.95 264.93 258.39 237.04 179.33 162.00 12.60%
EPS 44.33 16.93 25.08 21.51 13.46 16.29 11.48 25.24%
DPS 37.50 37.50 57.19 4.63 33.76 33.30 33.30 1.99%
NAPS 4.05 3.09 2.81 2.52 1.99 1.89 1.85 13.94%
Adjusted Per Share Value based on latest NOSH - 63,988
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 330.32 244.95 264.88 258.35 237.08 179.37 162.02 12.59%
EPS 44.33 16.93 25.08 21.51 13.46 16.29 11.48 25.24%
DPS 37.50 37.50 57.18 4.63 33.77 33.31 33.30 1.99%
NAPS 4.05 3.0899 2.8094 2.5196 1.9904 1.8904 1.8502 13.94%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 23.40 17.54 11.62 9.00 12.70 12.00 6.25 -
P/RPS 7.08 7.16 4.39 3.48 5.36 6.69 3.86 10.63%
P/EPS 52.79 103.60 46.33 41.84 94.35 73.66 54.44 -0.51%
EY 1.89 0.97 2.16 2.39 1.06 1.36 1.84 0.44%
DY 1.60 2.14 4.92 0.51 2.66 2.78 5.33 -18.16%
P/NAPS 5.78 5.68 4.14 3.57 6.38 6.35 3.38 9.34%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 25/02/11 18/02/10 20/02/09 27/02/08 15/02/07 15/02/06 -
Price 25.80 15.90 11.80 9.40 12.80 11.60 7.60 -
P/RPS 7.81 6.49 4.45 3.64 5.40 6.47 4.69 8.86%
P/EPS 58.20 93.92 47.05 43.70 95.10 71.21 66.20 -2.12%
EY 1.72 1.06 2.13 2.29 1.05 1.40 1.51 2.19%
DY 1.45 2.36 4.85 0.49 2.64 2.87 4.38 -16.82%
P/NAPS 6.37 5.15 4.20 3.73 6.43 6.14 4.11 7.57%

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