[DLADY] QoQ 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- -36.41%
YoY- 38.94%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 169,521 177,129 176,631 168,566 165,341 178,422 187,692 -6.54%
PBT 22,991 26,938 19,886 12,666 19,244 19,017 11,045 62.81%
Tax -6,943 -6,728 -4,497 -3,913 -5,480 -4,952 -2,527 95.80%
NP 16,048 20,210 15,389 8,753 13,764 14,065 8,518 52.36%
-
NP to SH 16,048 20,210 15,389 8,753 13,764 14,065 8,518 52.36%
-
Tax Rate 30.20% 24.98% 22.61% 30.89% 28.48% 26.04% 22.88% -
Total Cost 153,473 156,919 161,242 159,813 151,577 164,357 179,174 -9.78%
-
Net Worth 179,804 200,308 185,563 170,197 161,251 151,016 142,073 16.95%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 36,594 5,401 - - 2,962 5,355 - -
Div Payout % 228.03% 26.73% - - 21.52% 38.08% - -
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 179,804 200,308 185,563 170,197 161,251 151,016 142,073 16.95%
NOSH 63,987 63,996 63,987 63,983 63,988 63,989 63,996 -0.00%
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 9.47% 11.41% 8.71% 5.19% 8.32% 7.88% 4.54% -
ROE 8.93% 10.09% 8.29% 5.14% 8.54% 9.31% 6.00% -
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 264.93 276.78 276.04 263.45 258.39 278.83 293.28 -6.53%
EPS 25.08 31.58 24.05 13.68 21.51 21.98 13.31 52.38%
DPS 57.19 8.44 0.00 0.00 4.63 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 264.88 276.76 275.99 263.38 258.35 278.78 293.27 -6.54%
EPS 25.08 31.58 24.05 13.68 21.51 21.98 13.31 52.38%
DPS 57.18 8.44 0.00 0.00 4.63 8.37 0.00 -
NAPS 2.8094 3.1298 2.8994 2.6593 2.5196 2.3596 2.2199 16.95%
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 4.39 4.22 3.95 3.42 3.48 3.95 4.26 2.01%
P/EPS 46.33 36.99 45.32 65.79 41.84 50.05 93.91 -37.48%
EY 2.16 2.70 2.21 1.52 2.39 2.00 1.06 60.52%
DY 4.92 0.72 0.00 0.00 0.51 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 4.45 4.15 4.17 4.06 3.64 3.23 4.09 5.76%
P/EPS 47.05 36.42 47.82 78.22 43.70 40.95 90.16 -35.10%
EY 2.13 2.75 2.09 1.28 2.29 2.44 1.11 54.23%
DY 4.85 0.73 0.00 0.00 0.49 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