[DLADY] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -15.76%
YoY- 12.95%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 180,112 151,731 150,857 154,160 147,984 114,799 135,998 20.57%
PBT 8,552 11,849 15,047 17,323 20,561 14,599 18,070 -39.24%
Tax -2,252 -3,233 -4,063 -4,678 -5,551 -4,171 -5,052 -41.61%
NP 6,300 8,616 10,984 12,645 15,010 10,428 13,018 -38.33%
-
NP to SH 6,300 8,616 10,984 12,645 15,010 10,428 13,018 -38.33%
-
Tax Rate 26.33% 27.29% 27.00% 27.00% 27.00% 28.57% 27.96% -
Total Cost 173,812 143,115 139,873 141,515 132,974 104,371 122,980 25.91%
-
Net Worth 133,810 127,383 140,180 129,265 135,698 120,987 131,844 0.99%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 21,610 - - - 21,316 - -
Div Payout % - 250.82% - - - 204.42% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 133,810 127,383 140,180 129,265 135,698 120,987 131,844 0.99%
NOSH 64,024 64,011 64,009 63,992 64,008 64,014 64,001 0.02%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.50% 5.68% 7.28% 8.20% 10.14% 9.08% 9.57% -
ROE 4.71% 6.76% 7.84% 9.78% 11.06% 8.62% 9.87% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 281.32 237.04 235.68 240.90 231.19 179.33 212.49 20.55%
EPS 9.84 13.46 17.16 19.76 23.45 16.29 20.34 -38.34%
DPS 0.00 33.76 0.00 0.00 0.00 33.30 0.00 -
NAPS 2.09 1.99 2.19 2.02 2.12 1.89 2.06 0.96%
Adjusted Per Share Value based on latest NOSH - 63,992
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 281.43 237.08 235.71 240.88 231.23 179.37 212.50 20.57%
EPS 9.84 13.46 17.16 19.76 23.45 16.29 20.34 -38.34%
DPS 0.00 33.77 0.00 0.00 0.00 33.31 0.00 -
NAPS 2.0908 1.9904 2.1903 2.0198 2.1203 1.8904 2.0601 0.99%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 12.60 12.70 11.70 11.50 11.80 12.00 10.20 -
P/RPS 4.48 5.36 4.96 4.77 5.10 6.69 4.80 -4.49%
P/EPS 128.05 94.35 68.18 58.20 50.32 73.66 50.15 86.70%
EY 0.78 1.06 1.47 1.72 1.99 1.36 1.99 -46.41%
DY 0.00 2.66 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 6.03 6.38 5.34 5.69 5.57 6.35 4.95 14.04%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 27/02/08 20/11/07 27/08/07 21/05/07 15/02/07 28/11/06 -
Price 12.90 12.80 12.70 11.60 12.10 11.60 11.70 -
P/RPS 4.59 5.40 5.39 4.82 5.23 6.47 5.51 -11.45%
P/EPS 131.10 95.10 74.01 58.70 51.60 71.21 57.52 73.10%
EY 0.76 1.05 1.35 1.70 1.94 1.40 1.74 -42.40%
DY 0.00 2.64 0.00 0.00 0.00 2.87 0.00 -
P/NAPS 6.17 6.43 5.80 5.74 5.71 6.14 5.68 5.66%

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