[DLADY] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 12.35%
YoY- 89.81%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 486,692 469,586 459,051 450,462 440,674 431,028 420,471 10.27%
PBT 47,887 40,889 37,665 37,077 33,035 30,149 26,805 47.38%
Tax -13,347 -11,393 -10,542 -9,961 -8,899 -8,079 -7,082 52.75%
NP 34,540 29,496 27,123 27,116 24,136 22,070 19,723 45.43%
-
NP to SH 34,540 29,496 27,123 27,116 24,136 22,070 19,723 45.43%
-
Tax Rate 27.87% 27.86% 27.99% 26.87% 26.94% 26.80% 26.42% -
Total Cost 452,152 440,090 431,928 423,346 416,538 408,958 400,748 8.40%
-
Net Worth 119,054 126,744 118,412 132,511 124,812 137,668 131,843 -6.59%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 40,420 40,420 40,420 21,985 21,985 35,822 35,822 8.40%
Div Payout % 117.03% 137.04% 149.03% 81.08% 91.09% 162.31% 181.63% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 119,054 126,744 118,412 132,511 124,812 137,668 131,843 -6.59%
NOSH 64,008 64,012 64,006 64,015 64,006 64,031 64,001 0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.10% 6.28% 5.91% 6.02% 5.48% 5.12% 4.69% -
ROE 29.01% 23.27% 22.91% 20.46% 19.34% 16.03% 14.96% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 760.36 733.59 717.19 703.68 688.49 673.15 656.97 10.26%
EPS 53.96 46.08 42.38 42.36 37.71 34.47 30.82 45.41%
DPS 63.15 63.15 63.15 34.35 34.35 55.95 55.95 8.42%
NAPS 1.86 1.98 1.85 2.07 1.95 2.15 2.06 -6.59%
Adjusted Per Share Value based on latest NOSH - 64,015
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 760.46 733.73 717.27 703.85 688.55 673.48 656.99 10.27%
EPS 53.97 46.09 42.38 42.37 37.71 34.48 30.82 45.43%
DPS 63.16 63.16 63.16 34.35 34.35 55.97 55.97 8.41%
NAPS 1.8602 1.9804 1.8502 2.0705 1.9502 2.1511 2.0601 -6.59%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 8.90 7.50 6.25 6.00 5.50 5.50 4.56 -
P/RPS 1.17 1.02 0.87 0.85 0.80 0.82 0.69 42.33%
P/EPS 16.49 16.28 14.75 14.16 14.59 15.96 14.80 7.49%
EY 6.06 6.14 6.78 7.06 6.86 6.27 6.76 -7.04%
DY 7.10 8.42 10.10 5.73 6.25 10.17 12.27 -30.62%
P/NAPS 4.78 3.79 3.38 2.90 2.82 2.56 2.21 67.48%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 08/08/06 23/05/06 15/02/06 25/11/05 24/08/05 25/05/05 28/02/05 -
Price 9.40 9.05 7.60 6.05 5.75 5.90 4.88 -
P/RPS 1.24 1.23 1.06 0.86 0.84 0.88 0.74 41.21%
P/EPS 17.42 19.64 17.94 14.28 15.25 17.12 15.84 6.56%
EY 5.74 5.09 5.58 7.00 6.56 5.84 6.31 -6.13%
DY 6.72 6.98 8.31 5.68 5.97 9.48 11.47 -30.05%
P/NAPS 5.05 4.57 4.11 2.92 2.95 2.74 2.37 65.81%

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