[DLADY] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 22.3%
YoY- 9.73%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 546,226 267,804 180,112 604,732 453,001 302,144 147,984 138.27%
PBT 38,614 19,597 8,552 64,780 52,931 37,884 20,561 52.04%
Tax -9,731 -4,779 -2,252 -17,525 -14,292 -10,229 -5,551 45.23%
NP 28,883 14,818 6,300 47,255 38,639 27,655 15,010 54.52%
-
NP to SH 28,883 14,818 6,300 47,255 38,639 27,655 15,010 54.52%
-
Tax Rate 25.20% 24.39% 26.33% 27.05% 27.00% 27.00% 27.00% -
Total Cost 517,343 252,986 173,812 557,477 414,362 274,489 132,974 146.75%
-
Net Worth 151,038 142,099 133,810 127,352 140,167 129,282 135,698 7.38%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 5,356 - - 40,938 19,335 - - -
Div Payout % 18.55% - - 86.63% 50.04% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 151,038 142,099 133,810 127,352 140,167 129,282 135,698 7.38%
NOSH 63,999 64,008 64,024 63,996 64,003 64,001 64,008 -0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.29% 5.53% 3.50% 7.81% 8.53% 9.15% 10.14% -
ROE 19.12% 10.43% 4.71% 37.11% 27.57% 21.39% 11.06% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 853.48 418.39 281.32 944.95 707.77 472.09 231.19 138.29%
EPS 45.13 23.15 9.84 73.84 60.37 43.21 23.45 54.53%
DPS 8.37 0.00 0.00 63.97 30.21 0.00 0.00 -
NAPS 2.36 2.22 2.09 1.99 2.19 2.02 2.12 7.39%
Adjusted Per Share Value based on latest NOSH - 64,011
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 853.48 418.44 281.43 944.89 707.81 472.10 231.23 138.26%
EPS 45.13 23.15 9.84 73.84 60.37 43.21 23.45 54.53%
DPS 8.37 0.00 0.00 63.97 30.21 0.00 0.00 -
NAPS 2.36 2.2203 2.0908 1.9899 2.1901 2.02 2.1203 7.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 11.00 12.50 12.60 12.70 11.70 11.50 11.80 -
P/RPS 1.29 2.99 4.48 1.34 1.65 2.44 5.10 -59.90%
P/EPS 24.37 54.00 128.05 17.20 19.38 26.61 50.32 -38.24%
EY 4.10 1.85 0.78 5.81 5.16 3.76 1.99 61.70%
DY 0.76 0.00 0.00 5.04 2.58 0.00 0.00 -
P/NAPS 4.66 5.63 6.03 6.38 5.34 5.69 5.57 -11.18%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 28/08/08 26/05/08 27/02/08 20/11/07 27/08/07 21/05/07 -
Price 9.00 12.00 12.90 12.80 12.70 11.60 12.10 -
P/RPS 1.05 2.87 4.59 1.35 1.79 2.46 5.23 -65.61%
P/EPS 19.94 51.84 131.10 17.33 21.04 26.85 51.60 -46.85%
EY 5.01 1.93 0.76 5.77 4.75 3.73 1.94 87.90%
DY 0.93 0.00 0.00 5.00 2.38 0.00 0.00 -
P/NAPS 3.81 5.41 6.17 6.43 5.80 5.74 5.71 -23.58%

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