[DLADY] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 75.81%
YoY- 80.66%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 170,454 169,521 177,129 176,631 168,566 165,341 178,422 -3.00%
PBT 28,283 22,991 26,938 19,886 12,666 19,244 19,017 30.32%
Tax -7,471 -6,943 -6,728 -4,497 -3,913 -5,480 -4,952 31.57%
NP 20,812 16,048 20,210 15,389 8,753 13,764 14,065 29.88%
-
NP to SH 20,812 16,048 20,210 15,389 8,753 13,764 14,065 29.88%
-
Tax Rate 26.42% 30.20% 24.98% 22.61% 30.89% 28.48% 26.04% -
Total Cost 149,642 153,473 156,919 161,242 159,813 151,577 164,357 -6.06%
-
Net Worth 200,952 179,804 200,308 185,563 170,197 161,251 151,016 21.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 36,594 5,401 - - 2,962 5,355 -
Div Payout % - 228.03% 26.73% - - 21.52% 38.08% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 200,952 179,804 200,308 185,563 170,197 161,251 151,016 21.00%
NOSH 63,997 63,987 63,996 63,987 63,983 63,988 63,989 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.21% 9.47% 11.41% 8.71% 5.19% 8.32% 7.88% -
ROE 10.36% 8.93% 10.09% 8.29% 5.14% 8.54% 9.31% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 266.34 264.93 276.78 276.04 263.45 258.39 278.83 -3.01%
EPS 32.52 25.08 31.58 24.05 13.68 21.51 21.98 29.87%
DPS 0.00 57.19 8.44 0.00 0.00 4.63 8.37 -
NAPS 3.14 2.81 3.13 2.90 2.66 2.52 2.36 20.99%
Adjusted Per Share Value based on latest NOSH - 63,987
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 266.33 264.88 276.76 275.99 263.38 258.35 278.78 -3.00%
EPS 32.52 25.08 31.58 24.05 13.68 21.51 21.98 29.87%
DPS 0.00 57.18 8.44 0.00 0.00 4.63 8.37 -
NAPS 3.1399 2.8094 3.1298 2.8994 2.6593 2.5196 2.3596 21.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 12.20 11.62 11.68 10.90 9.00 9.00 11.00 -
P/RPS 4.58 4.39 4.22 3.95 3.42 3.48 3.95 10.37%
P/EPS 37.52 46.33 36.99 45.32 65.79 41.84 50.05 -17.49%
EY 2.67 2.16 2.70 2.21 1.52 2.39 2.00 21.26%
DY 0.00 4.92 0.72 0.00 0.00 0.51 0.76 -
P/NAPS 3.89 4.14 3.73 3.76 3.38 3.57 4.66 -11.35%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 18/02/10 24/11/09 25/08/09 26/05/09 20/02/09 18/11/08 -
Price 12.30 11.80 11.50 11.50 10.70 9.40 9.00 -
P/RPS 4.62 4.45 4.15 4.17 4.06 3.64 3.23 26.97%
P/EPS 37.82 47.05 36.42 47.82 78.22 43.70 40.95 -5.16%
EY 2.64 2.13 2.75 2.09 1.28 2.29 2.44 5.39%
DY 0.00 4.85 0.73 0.00 0.00 0.49 0.93 -
P/NAPS 3.92 4.20 3.67 3.97 4.02 3.73 3.81 1.91%

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