[DLADY] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -79.48%
YoY- 38.94%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 691,847 522,326 345,197 168,566 711,567 546,226 267,804 87.95%
PBT 82,481 59,490 32,552 12,666 57,858 38,614 19,597 159.99%
Tax -22,081 -15,138 -8,410 -3,913 -15,211 -9,731 -4,779 176.63%
NP 60,400 44,352 24,142 8,753 42,647 28,883 14,818 154.51%
-
NP to SH 60,400 44,352 24,142 8,753 42,647 28,883 14,818 154.51%
-
Tax Rate 26.77% 25.45% 25.84% 30.89% 26.29% 25.20% 24.39% -
Total Cost 631,447 477,974 321,055 159,813 668,920 517,343 252,986 83.69%
-
Net Worth 179,830 200,319 185,609 170,197 161,270 151,038 142,099 16.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 42,000 5,401 - - 8,319 5,356 - -
Div Payout % 69.54% 12.18% - - 19.51% 18.55% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 179,830 200,319 185,609 170,197 161,270 151,038 142,099 16.94%
NOSH 63,996 63,999 64,003 63,983 63,996 63,999 64,008 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.73% 8.49% 6.99% 5.19% 5.99% 5.29% 5.53% -
ROE 33.59% 22.14% 13.01% 5.14% 26.44% 19.12% 10.43% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,081.07 816.13 539.34 263.45 1,111.89 853.48 418.39 87.97%
EPS 94.38 69.30 37.72 13.68 66.64 45.13 23.15 154.55%
DPS 65.63 8.44 0.00 0.00 13.00 8.37 0.00 -
NAPS 2.81 3.13 2.90 2.66 2.52 2.36 2.22 16.96%
Adjusted Per Share Value based on latest NOSH - 63,983
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,081.01 816.13 539.37 263.38 1,111.82 853.48 418.44 87.95%
EPS 94.38 69.30 37.72 13.68 66.64 45.13 23.15 154.55%
DPS 65.63 8.44 0.00 0.00 13.00 8.37 0.00 -
NAPS 2.8099 3.13 2.9001 2.6593 2.5198 2.36 2.2203 16.94%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 11.62 11.68 10.90 9.00 9.00 11.00 12.50 -
P/RPS 1.07 1.43 2.02 3.42 0.81 1.29 2.99 -49.50%
P/EPS 12.31 16.85 28.90 65.79 13.51 24.37 54.00 -62.58%
EY 8.12 5.93 3.46 1.52 7.40 4.10 1.85 167.35%
DY 5.65 0.72 0.00 0.00 1.44 0.76 0.00 -
P/NAPS 4.14 3.73 3.76 3.38 3.57 4.66 5.63 -18.48%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 18/02/10 24/11/09 25/08/09 26/05/09 20/02/09 18/11/08 28/08/08 -
Price 11.80 11.50 11.50 10.70 9.40 9.00 12.00 -
P/RPS 1.09 1.41 2.13 4.06 0.85 1.05 2.87 -47.46%
P/EPS 12.50 16.59 30.49 78.22 14.11 19.94 51.84 -61.15%
EY 8.00 6.03 3.28 1.28 7.09 5.01 1.93 157.37%
DY 5.56 0.73 0.00 0.00 1.38 0.93 0.00 -
P/NAPS 4.20 3.67 3.97 4.02 3.73 3.81 5.41 -15.49%

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