[DLADY] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
20-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -5.08%
YoY- -25.85%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 535,635 469,586 431,028 380,863 373,539 324,470 335,042 8.12%
PBT 68,777 40,889 30,149 20,073 25,793 8,739 21,455 21.41%
Tax -19,126 -11,393 -8,079 -5,376 -9,652 -1,850 -3,474 32.86%
NP 49,651 29,496 22,070 14,697 16,141 6,889 17,981 18.43%
-
NP to SH 49,651 29,496 22,070 14,697 19,821 6,889 17,981 18.43%
-
Tax Rate 27.81% 27.86% 26.80% 26.78% 37.42% 21.17% 16.19% -
Total Cost 485,984 440,090 408,958 366,166 357,398 317,581 317,061 7.37%
-
Net Worth 135,698 126,744 137,668 151,614 143,942 125,999 122,331 1.74%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 40,423 40,420 35,822 8,157 3,677 47 48 207.14%
Div Payout % 81.41% 137.04% 162.31% 55.51% 18.56% 0.69% 0.27% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 135,698 126,744 137,668 151,614 143,942 125,999 122,331 1.74%
NOSH 64,008 64,012 64,031 63,972 63,974 63,636 15,990 25.99%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.27% 6.28% 5.12% 3.86% 4.32% 2.12% 5.37% -
ROE 36.59% 23.27% 16.03% 9.69% 13.77% 5.47% 14.70% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 836.82 733.59 673.15 595.36 583.89 509.88 2,095.19 -14.17%
EPS 77.57 46.08 34.47 22.97 30.98 10.83 112.44 -5.99%
DPS 63.15 63.15 55.95 12.75 5.75 0.08 0.30 143.79%
NAPS 2.12 1.98 2.15 2.37 2.25 1.98 7.65 -19.24%
Adjusted Per Share Value based on latest NOSH - 63,972
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 836.93 733.73 673.48 595.10 583.65 506.98 523.50 8.13%
EPS 77.58 46.09 34.48 22.96 30.97 10.76 28.10 18.43%
DPS 63.16 63.16 55.97 12.75 5.75 0.07 0.08 203.85%
NAPS 2.1203 1.9804 2.1511 2.369 2.2491 1.9687 1.9114 1.74%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 11.80 7.50 5.50 4.18 3.90 7.15 2.50 -
P/RPS 1.41 1.02 0.82 0.70 0.67 1.40 0.12 50.75%
P/EPS 15.21 16.28 15.96 18.19 12.59 66.05 2.22 37.79%
EY 6.57 6.14 6.27 5.50 7.94 1.51 44.98 -27.41%
DY 5.35 8.42 10.17 3.05 1.47 0.01 0.12 88.25%
P/NAPS 5.57 3.79 2.56 1.76 1.73 3.61 0.33 60.12%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 23/05/06 25/05/05 20/04/04 02/05/03 24/04/02 23/05/01 -
Price 12.10 9.05 5.90 5.55 4.30 6.30 2.62 -
P/RPS 1.45 1.23 0.88 0.93 0.74 1.24 0.13 49.44%
P/EPS 15.60 19.64 17.12 24.16 13.88 58.20 2.33 37.26%
EY 6.41 5.09 5.84 4.14 7.21 1.72 42.92 -27.15%
DY 5.22 6.98 9.48 2.30 1.34 0.01 0.11 90.21%
P/NAPS 5.71 4.57 2.74 2.34 1.91 3.18 0.34 59.99%

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