[DLADY] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 83.71%
YoY- 53.56%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 356,238 170,454 691,847 522,326 345,197 168,566 711,567 -37.03%
PBT 53,829 28,283 82,481 59,490 32,552 12,666 57,858 -4.71%
Tax -14,099 -7,471 -22,081 -15,138 -8,410 -3,913 -15,211 -4.94%
NP 39,730 20,812 60,400 44,352 24,142 8,753 42,647 -4.62%
-
NP to SH 39,730 20,812 60,400 44,352 24,142 8,753 42,647 -4.62%
-
Tax Rate 26.19% 26.42% 26.77% 25.45% 25.84% 30.89% 26.29% -
Total Cost 316,508 149,642 631,447 477,974 321,055 159,813 668,920 -39.36%
-
Net Worth 196,474 200,952 179,830 200,319 185,609 170,197 161,270 14.11%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 42,000 5,401 - - 8,319 -
Div Payout % - - 69.54% 12.18% - - 19.51% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 196,474 200,952 179,830 200,319 185,609 170,197 161,270 14.11%
NOSH 63,998 63,997 63,996 63,999 64,003 63,983 63,996 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.15% 12.21% 8.73% 8.49% 6.99% 5.19% 5.99% -
ROE 20.22% 10.36% 33.59% 22.14% 13.01% 5.14% 26.44% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 556.64 266.34 1,081.07 816.13 539.34 263.45 1,111.89 -37.03%
EPS 62.08 32.52 94.38 69.30 37.72 13.68 66.64 -4.62%
DPS 0.00 0.00 65.63 8.44 0.00 0.00 13.00 -
NAPS 3.07 3.14 2.81 3.13 2.90 2.66 2.52 14.10%
Adjusted Per Share Value based on latest NOSH - 63,996
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 556.62 266.33 1,081.01 816.13 539.37 263.38 1,111.82 -37.03%
EPS 62.08 32.52 94.38 69.30 37.72 13.68 66.64 -4.62%
DPS 0.00 0.00 65.63 8.44 0.00 0.00 13.00 -
NAPS 3.0699 3.1399 2.8099 3.13 2.9001 2.6593 2.5198 14.11%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 13.10 12.20 11.62 11.68 10.90 9.00 9.00 -
P/RPS 2.35 4.58 1.07 1.43 2.02 3.42 0.81 103.81%
P/EPS 21.10 37.52 12.31 16.85 28.90 65.79 13.51 34.72%
EY 4.74 2.67 8.12 5.93 3.46 1.52 7.40 -25.75%
DY 0.00 0.00 5.65 0.72 0.00 0.00 1.44 -
P/NAPS 4.27 3.89 4.14 3.73 3.76 3.38 3.57 12.71%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 18/05/10 18/02/10 24/11/09 25/08/09 26/05/09 20/02/09 -
Price 14.40 12.30 11.80 11.50 11.50 10.70 9.40 -
P/RPS 2.59 4.62 1.09 1.41 2.13 4.06 0.85 110.60%
P/EPS 23.20 37.82 12.50 16.59 30.49 78.22 14.11 39.43%
EY 4.31 2.64 8.00 6.03 3.28 1.28 7.09 -28.30%
DY 0.00 0.00 5.56 0.73 0.00 0.00 1.38 -
P/NAPS 4.69 3.92 4.20 3.67 3.97 4.02 3.73 16.54%

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