[DLADY] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 15.29%
YoY- 68.33%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 693,735 700,021 636,860 535,635 469,586 431,028 380,863 10.50%
PBT 98,098 61,972 52,771 68,777 40,889 30,149 20,073 30.25%
Tax -25,639 -16,872 -14,226 -19,126 -11,393 -8,079 -5,376 29.72%
NP 72,459 45,100 38,545 49,651 29,496 22,070 14,697 30.44%
-
NP to SH 72,459 45,100 38,545 49,651 29,496 22,070 14,697 30.44%
-
Tax Rate 26.14% 27.23% 26.96% 27.81% 27.86% 26.80% 26.78% -
Total Cost 621,276 654,921 598,315 485,984 440,090 408,958 366,166 9.20%
-
Net Worth 200,952 170,197 133,810 135,698 126,744 137,668 151,614 4.80%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 41,995 8,318 21,610 40,423 40,420 35,822 8,157 31.38%
Div Payout % 57.96% 18.44% 56.07% 81.41% 137.04% 162.31% 55.51% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 200,952 170,197 133,810 135,698 126,744 137,668 151,614 4.80%
NOSH 63,997 63,983 64,024 64,008 64,012 64,031 63,972 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.44% 6.44% 6.05% 9.27% 6.28% 5.12% 3.86% -
ROE 36.06% 26.50% 28.81% 36.59% 23.27% 16.03% 9.69% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,084.00 1,094.06 994.71 836.82 733.59 673.15 595.36 10.49%
EPS 113.22 70.49 60.20 77.57 46.08 34.47 22.97 30.43%
DPS 65.63 13.00 33.76 63.15 63.15 55.95 12.75 31.38%
NAPS 3.14 2.66 2.09 2.12 1.98 2.15 2.37 4.79%
Adjusted Per Share Value based on latest NOSH - 64,008
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,083.96 1,093.78 995.09 836.93 733.73 673.48 595.10 10.50%
EPS 113.22 70.47 60.23 77.58 46.09 34.48 22.96 30.44%
DPS 65.62 13.00 33.77 63.16 63.16 55.97 12.75 31.38%
NAPS 3.1399 2.6593 2.0908 2.1203 1.9804 2.1511 2.369 4.80%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 12.20 9.00 12.60 11.80 7.50 5.50 4.18 -
P/RPS 1.13 0.82 1.27 1.41 1.02 0.82 0.70 8.30%
P/EPS 10.78 12.77 20.93 15.21 16.28 15.96 18.19 -8.34%
EY 9.28 7.83 4.78 6.57 6.14 6.27 5.50 9.10%
DY 5.38 1.44 2.68 5.35 8.42 10.17 3.05 9.91%
P/NAPS 3.89 3.38 6.03 5.57 3.79 2.56 1.76 14.12%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 26/05/09 26/05/08 21/05/07 23/05/06 25/05/05 20/04/04 -
Price 12.30 10.70 12.90 12.10 9.05 5.90 5.55 -
P/RPS 1.13 0.98 1.30 1.45 1.23 0.88 0.93 3.29%
P/EPS 10.86 15.18 21.43 15.60 19.64 17.12 24.16 -12.47%
EY 9.21 6.59 4.67 6.41 5.09 5.84 4.14 14.24%
DY 5.34 1.21 2.62 5.22 6.98 9.48 2.30 15.06%
P/NAPS 3.92 4.02 6.17 5.71 4.57 2.74 2.34 8.97%

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