[DLADY] YoY TTM 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- 12.35%
YoY- 89.81%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 697,957 567,800 502,541 450,462 412,343 366,875 351,878 12.07%
PBT 50,463 67,530 55,531 37,077 19,945 24,584 14,673 22.83%
Tax -12,964 -18,463 -15,546 -9,961 -5,659 -6,155 -6,944 10.95%
NP 37,499 49,067 39,985 27,116 14,286 18,429 7,729 30.08%
-
NP to SH 37,499 49,067 39,985 27,116 14,286 18,429 11,409 21.91%
-
Tax Rate 25.69% 27.34% 28.00% 26.87% 28.37% 25.04% 47.33% -
Total Cost 660,458 518,733 462,556 423,346 398,057 348,446 344,149 11.46%
-
Net Worth 151,016 140,180 131,844 132,511 127,299 147,774 12,165,714 -51.84%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 26,966 21,316 40,420 21,985 35,817 5,282 3,677 39.34%
Div Payout % 71.91% 43.44% 101.09% 81.08% 250.72% 28.66% 32.24% -
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 12,165,714 -51.84%
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 5.37% 8.64% 7.96% 6.02% 3.46% 5.02% 2.20% -
ROE 24.83% 35.00% 30.33% 20.46% 11.22% 12.47% 0.09% -
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 1,090.73 887.06 785.20 703.68 644.59 573.50 5.78 139.30%
EPS 58.60 76.66 62.47 42.36 22.33 28.81 0.19 159.70%
DPS 42.13 33.30 63.15 34.35 55.95 8.25 0.06 197.83%
NAPS 2.36 2.19 2.06 2.07 1.99 2.31 2.00 2.79%
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 1,090.56 887.19 785.22 703.85 644.29 573.24 549.81 12.07%
EPS 58.59 76.67 62.48 42.37 22.32 28.80 17.83 21.90%
DPS 42.13 33.31 63.16 34.35 55.97 8.25 5.75 39.32%
NAPS 2.3596 2.1903 2.0601 2.0705 1.989 2.309 190.0893 -51.84%
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 1.01 1.32 1.30 0.85 0.68 0.73 80.21 -51.73%
P/EPS 18.77 15.26 16.33 14.16 19.61 14.58 2,473.88 -55.63%
EY 5.33 6.55 6.12 7.06 5.10 6.86 0.04 125.83%
DY 3.83 2.85 6.19 5.73 12.77 1.96 0.01 169.24%
P/NAPS 4.66 5.34 4.95 2.90 2.20 1.82 2.32 12.31%
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 0.83 1.43 1.49 0.86 0.72 0.74 79.17 -53.18%
P/EPS 15.36 16.57 18.73 14.28 20.78 14.65 2,441.89 -57.00%
EY 6.51 6.04 5.34 7.00 4.81 6.83 0.04 133.48%
DY 4.68 2.62 5.40 5.68 12.06 1.95 0.01 178.37%
P/NAPS 3.81 5.80 5.68 2.92 2.33 1.83 2.29 8.84%

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