[DLADY] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 31.33%
YoY- 43.69%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 185,784 170,454 169,521 177,129 176,631 168,566 165,341 8.10%
PBT 25,546 28,283 22,991 26,938 19,886 12,666 19,244 20.84%
Tax -6,628 -7,471 -6,943 -6,728 -4,497 -3,913 -5,480 13.55%
NP 18,918 20,812 16,048 20,210 15,389 8,753 13,764 23.69%
-
NP to SH 18,918 20,812 16,048 20,210 15,389 8,753 13,764 23.69%
-
Tax Rate 25.95% 26.42% 30.20% 24.98% 22.61% 30.89% 28.48% -
Total Cost 166,866 149,642 153,473 156,919 161,242 159,813 151,577 6.63%
-
Net Worth 196,475 200,952 179,804 200,308 185,563 170,197 161,251 14.11%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 36,594 5,401 - - 2,962 -
Div Payout % - - 228.03% 26.73% - - 21.52% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 196,475 200,952 179,804 200,308 185,563 170,197 161,251 14.11%
NOSH 63,998 63,997 63,987 63,996 63,987 63,983 63,988 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.18% 12.21% 9.47% 11.41% 8.71% 5.19% 8.32% -
ROE 9.63% 10.36% 8.93% 10.09% 8.29% 5.14% 8.54% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 290.29 266.34 264.93 276.78 276.04 263.45 258.39 8.09%
EPS 29.56 32.52 25.08 31.58 24.05 13.68 21.51 23.67%
DPS 0.00 0.00 57.19 8.44 0.00 0.00 4.63 -
NAPS 3.07 3.14 2.81 3.13 2.90 2.66 2.52 14.10%
Adjusted Per Share Value based on latest NOSH - 63,996
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 290.29 266.33 264.88 276.76 275.99 263.38 258.35 8.10%
EPS 29.56 32.52 25.08 31.58 24.05 13.68 21.51 23.67%
DPS 0.00 0.00 57.18 8.44 0.00 0.00 4.63 -
NAPS 3.0699 3.1399 2.8094 3.1298 2.8994 2.6593 2.5196 14.11%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 13.10 12.20 11.62 11.68 10.90 9.00 9.00 -
P/RPS 4.51 4.58 4.39 4.22 3.95 3.42 3.48 18.92%
P/EPS 44.32 37.52 46.33 36.99 45.32 65.79 41.84 3.92%
EY 2.26 2.67 2.16 2.70 2.21 1.52 2.39 -3.66%
DY 0.00 0.00 4.92 0.72 0.00 0.00 0.51 -
P/NAPS 4.27 3.89 4.14 3.73 3.76 3.38 3.57 12.71%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 18/05/10 18/02/10 24/11/09 25/08/09 26/05/09 20/02/09 -
Price 14.40 12.30 11.80 11.50 11.50 10.70 9.40 -
P/RPS 4.96 4.62 4.45 4.15 4.17 4.06 3.64 22.97%
P/EPS 48.71 37.82 47.05 36.42 47.82 78.22 43.70 7.52%
EY 2.05 2.64 2.13 2.75 2.09 1.28 2.29 -7.13%
DY 0.00 0.00 4.85 0.73 0.00 0.00 0.49 -
P/NAPS 4.69 3.92 4.20 3.67 3.97 4.02 3.73 16.54%

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