[DLADY] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -86.67%
YoY- -58.03%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 711,567 546,226 267,804 180,112 604,732 453,001 302,144 76.55%
PBT 57,858 38,614 19,597 8,552 64,780 52,931 37,884 32.44%
Tax -15,211 -9,731 -4,779 -2,252 -17,525 -14,292 -10,229 30.12%
NP 42,647 28,883 14,818 6,300 47,255 38,639 27,655 33.30%
-
NP to SH 42,647 28,883 14,818 6,300 47,255 38,639 27,655 33.30%
-
Tax Rate 26.29% 25.20% 24.39% 26.33% 27.05% 27.00% 27.00% -
Total Cost 668,920 517,343 252,986 173,812 557,477 414,362 274,489 80.60%
-
Net Worth 161,270 151,038 142,099 133,810 127,352 140,167 129,282 15.80%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 8,319 5,356 - - 40,938 19,335 - -
Div Payout % 19.51% 18.55% - - 86.63% 50.04% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 161,270 151,038 142,099 133,810 127,352 140,167 129,282 15.80%
NOSH 63,996 63,999 64,008 64,024 63,996 64,003 64,001 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.99% 5.29% 5.53% 3.50% 7.81% 8.53% 9.15% -
ROE 26.44% 19.12% 10.43% 4.71% 37.11% 27.57% 21.39% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,111.89 853.48 418.39 281.32 944.95 707.77 472.09 76.56%
EPS 66.64 45.13 23.15 9.84 73.84 60.37 43.21 33.31%
DPS 13.00 8.37 0.00 0.00 63.97 30.21 0.00 -
NAPS 2.52 2.36 2.22 2.09 1.99 2.19 2.02 15.80%
Adjusted Per Share Value based on latest NOSH - 64,024
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,111.82 853.48 418.44 281.43 944.89 707.81 472.10 76.55%
EPS 66.64 45.13 23.15 9.84 73.84 60.37 43.21 33.31%
DPS 13.00 8.37 0.00 0.00 63.97 30.21 0.00 -
NAPS 2.5198 2.36 2.2203 2.0908 1.9899 2.1901 2.02 15.80%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 9.00 11.00 12.50 12.60 12.70 11.70 11.50 -
P/RPS 0.81 1.29 2.99 4.48 1.34 1.65 2.44 -51.89%
P/EPS 13.51 24.37 54.00 128.05 17.20 19.38 26.61 -36.22%
EY 7.40 4.10 1.85 0.78 5.81 5.16 3.76 56.72%
DY 1.44 0.76 0.00 0.00 5.04 2.58 0.00 -
P/NAPS 3.57 4.66 5.63 6.03 6.38 5.34 5.69 -26.60%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 18/11/08 28/08/08 26/05/08 27/02/08 20/11/07 27/08/07 -
Price 9.40 9.00 12.00 12.90 12.80 12.70 11.60 -
P/RPS 0.85 1.05 2.87 4.59 1.35 1.79 2.46 -50.60%
P/EPS 14.11 19.94 51.84 131.10 17.33 21.04 26.85 -34.75%
EY 7.09 5.01 1.93 0.76 5.77 4.75 3.73 53.14%
DY 1.38 0.93 0.00 0.00 5.00 2.38 0.00 -
P/NAPS 3.73 3.81 5.41 6.17 6.43 5.80 5.74 -24.87%

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