[DLADY] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 7.7%
YoY- 58.78%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 691,847 711,567 604,732 513,650 459,051 420,471 372,685 10.85%
PBT 82,481 57,858 64,780 59,930 37,665 26,805 20,916 25.66%
Tax -22,081 -15,211 -17,525 -16,865 -10,542 -7,082 -5,432 26.30%
NP 60,400 42,647 47,255 43,065 27,123 19,723 15,484 25.43%
-
NP to SH 60,400 42,647 47,255 43,065 27,123 19,723 15,484 25.43%
-
Tax Rate 26.77% 26.29% 27.05% 28.14% 27.99% 26.42% 25.97% -
Total Cost 631,447 668,920 557,477 470,585 431,928 400,748 357,201 9.95%
-
Net Worth 179,804 161,251 127,383 120,987 118,412 131,843 147,591 3.34%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 41,995 8,318 21,610 40,423 40,420 35,822 8,157 31.37%
Div Payout % 69.53% 19.51% 45.73% 93.87% 149.03% 181.63% 52.68% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 179,804 161,251 127,383 120,987 118,412 131,843 147,591 3.34%
NOSH 63,987 63,988 64,011 64,014 64,006 64,001 63,892 0.02%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.73% 5.99% 7.81% 8.38% 5.91% 4.69% 4.15% -
ROE 33.59% 26.45% 37.10% 35.59% 22.91% 14.96% 10.49% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,081.23 1,112.02 944.72 802.39 717.19 656.97 583.30 10.82%
EPS 94.39 66.65 73.82 67.27 42.38 30.82 24.23 25.41%
DPS 65.63 13.00 33.76 63.15 63.15 55.95 12.75 31.36%
NAPS 2.81 2.52 1.99 1.89 1.85 2.06 2.31 3.31%
Adjusted Per Share Value based on latest NOSH - 64,014
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,081.01 1,111.82 944.89 802.58 717.27 656.99 582.32 10.85%
EPS 94.38 66.64 73.84 67.29 42.38 30.82 24.19 25.44%
DPS 65.62 13.00 33.77 63.16 63.16 55.97 12.75 31.36%
NAPS 2.8094 2.5196 1.9904 1.8904 1.8502 2.0601 2.3061 3.34%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 11.62 9.00 12.70 12.00 6.25 4.56 4.00 -
P/RPS 1.07 0.81 1.34 1.50 0.87 0.69 0.69 7.57%
P/EPS 12.31 13.50 17.20 17.84 14.75 14.80 16.51 -4.77%
EY 8.12 7.41 5.81 5.61 6.78 6.76 6.06 4.99%
DY 5.65 1.44 2.66 5.26 10.10 12.27 3.19 9.98%
P/NAPS 4.14 3.57 6.38 6.35 3.38 2.21 1.73 15.63%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 18/02/10 20/02/09 27/02/08 15/02/07 15/02/06 28/02/05 19/03/04 -
Price 11.80 9.40 12.80 11.60 7.60 4.88 4.12 -
P/RPS 1.09 0.85 1.35 1.45 1.06 0.74 0.71 7.39%
P/EPS 12.50 14.10 17.34 17.24 17.94 15.84 17.00 -4.99%
EY 8.00 7.09 5.77 5.80 5.58 6.31 5.88 5.26%
DY 5.56 1.38 2.64 5.44 8.31 11.47 3.09 10.27%
P/NAPS 4.20 3.73 6.43 6.14 4.11 2.37 1.78 15.36%

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