[DLADY] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 47.65%
YoY- -9.75%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 522,326 345,197 168,566 711,567 546,226 267,804 180,112 103.22%
PBT 59,490 32,552 12,666 57,858 38,614 19,597 8,552 263.97%
Tax -15,138 -8,410 -3,913 -15,211 -9,731 -4,779 -2,252 255.76%
NP 44,352 24,142 8,753 42,647 28,883 14,818 6,300 266.88%
-
NP to SH 44,352 24,142 8,753 42,647 28,883 14,818 6,300 266.88%
-
Tax Rate 25.45% 25.84% 30.89% 26.29% 25.20% 24.39% 26.33% -
Total Cost 477,974 321,055 159,813 668,920 517,343 252,986 173,812 96.16%
-
Net Worth 200,319 185,609 170,197 161,270 151,038 142,099 133,810 30.83%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,401 - - 8,319 5,356 - - -
Div Payout % 12.18% - - 19.51% 18.55% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 200,319 185,609 170,197 161,270 151,038 142,099 133,810 30.83%
NOSH 63,999 64,003 63,983 63,996 63,999 64,008 64,024 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.49% 6.99% 5.19% 5.99% 5.29% 5.53% 3.50% -
ROE 22.14% 13.01% 5.14% 26.44% 19.12% 10.43% 4.71% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 816.13 539.34 263.45 1,111.89 853.48 418.39 281.32 103.27%
EPS 69.30 37.72 13.68 66.64 45.13 23.15 9.84 266.98%
DPS 8.44 0.00 0.00 13.00 8.37 0.00 0.00 -
NAPS 3.13 2.90 2.66 2.52 2.36 2.22 2.09 30.86%
Adjusted Per Share Value based on latest NOSH - 63,988
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 816.13 539.37 263.38 1,111.82 853.48 418.44 281.43 103.22%
EPS 69.30 37.72 13.68 66.64 45.13 23.15 9.84 266.98%
DPS 8.44 0.00 0.00 13.00 8.37 0.00 0.00 -
NAPS 3.13 2.9001 2.6593 2.5198 2.36 2.2203 2.0908 30.83%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 11.68 10.90 9.00 9.00 11.00 12.50 12.60 -
P/RPS 1.43 2.02 3.42 0.81 1.29 2.99 4.48 -53.26%
P/EPS 16.85 28.90 65.79 13.51 24.37 54.00 128.05 -74.09%
EY 5.93 3.46 1.52 7.40 4.10 1.85 0.78 286.16%
DY 0.72 0.00 0.00 1.44 0.76 0.00 0.00 -
P/NAPS 3.73 3.76 3.38 3.57 4.66 5.63 6.03 -27.38%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 20/02/09 18/11/08 28/08/08 26/05/08 -
Price 11.50 11.50 10.70 9.40 9.00 12.00 12.90 -
P/RPS 1.41 2.13 4.06 0.85 1.05 2.87 4.59 -54.44%
P/EPS 16.59 30.49 78.22 14.11 19.94 51.84 131.10 -74.76%
EY 6.03 3.28 1.28 7.09 5.01 1.93 0.76 297.30%
DY 0.73 0.00 0.00 1.38 0.93 0.00 0.00 -
P/NAPS 3.67 3.97 4.02 3.73 3.81 5.41 6.17 -29.25%

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