[DLADY] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -13.14%
YoY- -15.62%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 187,692 180,112 151,731 150,857 154,160 147,984 114,799 38.82%
PBT 11,045 8,552 11,849 15,047 17,323 20,561 14,599 -16.98%
Tax -2,527 -2,252 -3,233 -4,063 -4,678 -5,551 -4,171 -28.42%
NP 8,518 6,300 8,616 10,984 12,645 15,010 10,428 -12.62%
-
NP to SH 8,518 6,300 8,616 10,984 12,645 15,010 10,428 -12.62%
-
Tax Rate 22.88% 26.33% 27.29% 27.00% 27.00% 27.00% 28.57% -
Total Cost 179,174 173,812 143,115 139,873 141,515 132,974 104,371 43.41%
-
Net Worth 142,073 133,810 127,383 140,180 129,265 135,698 120,987 11.31%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 21,610 - - - 21,316 -
Div Payout % - - 250.82% - - - 204.42% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 142,073 133,810 127,383 140,180 129,265 135,698 120,987 11.31%
NOSH 63,996 64,024 64,011 64,009 63,992 64,008 64,014 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.54% 3.50% 5.68% 7.28% 8.20% 10.14% 9.08% -
ROE 6.00% 4.71% 6.76% 7.84% 9.78% 11.06% 8.62% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 293.28 281.32 237.04 235.68 240.90 231.19 179.33 38.85%
EPS 13.31 9.84 13.46 17.16 19.76 23.45 16.29 -12.61%
DPS 0.00 0.00 33.76 0.00 0.00 0.00 33.30 -
NAPS 2.22 2.09 1.99 2.19 2.02 2.12 1.89 11.33%
Adjusted Per Share Value based on latest NOSH - 64,009
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 293.27 281.43 237.08 235.71 240.88 231.23 179.37 38.82%
EPS 13.31 9.84 13.46 17.16 19.76 23.45 16.29 -12.61%
DPS 0.00 0.00 33.77 0.00 0.00 0.00 33.31 -
NAPS 2.2199 2.0908 1.9904 2.1903 2.0198 2.1203 1.8904 11.31%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 12.50 12.60 12.70 11.70 11.50 11.80 12.00 -
P/RPS 4.26 4.48 5.36 4.96 4.77 5.10 6.69 -26.00%
P/EPS 93.91 128.05 94.35 68.18 58.20 50.32 73.66 17.59%
EY 1.06 0.78 1.06 1.47 1.72 1.99 1.36 -15.32%
DY 0.00 0.00 2.66 0.00 0.00 0.00 2.78 -
P/NAPS 5.63 6.03 6.38 5.34 5.69 5.57 6.35 -7.71%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 27/02/08 20/11/07 27/08/07 21/05/07 15/02/07 -
Price 12.00 12.90 12.80 12.70 11.60 12.10 11.60 -
P/RPS 4.09 4.59 5.40 5.39 4.82 5.23 6.47 -26.36%
P/EPS 90.16 131.10 95.10 74.01 58.70 51.60 71.21 17.05%
EY 1.11 0.76 1.05 1.35 1.70 1.94 1.40 -14.34%
DY 0.00 0.00 2.64 0.00 0.00 0.00 2.87 -
P/NAPS 5.41 6.17 6.43 5.80 5.74 5.71 6.14 -8.09%

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