[DLADY] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -7.88%
YoY- 40.96%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 712,476 690,394 535,608 604,288 525,706 470,424 430,018 8.77%
PBT 107,658 65,104 39,194 75,768 54,522 34,078 21,618 30.66%
Tax -28,198 -16,820 -9,558 -20,458 -15,284 -9,674 -6,040 29.26%
NP 79,460 48,284 29,636 55,310 39,238 24,404 15,578 31.18%
-
NP to SH 79,460 48,284 29,636 55,310 39,238 24,404 15,578 31.18%
-
Tax Rate 26.19% 25.84% 24.39% 27.00% 28.03% 28.39% 27.94% -
Total Cost 633,016 642,110 505,972 548,978 486,468 446,020 414,440 7.31%
-
Net Worth 196,474 185,609 142,099 129,282 119,058 124,771 122,243 8.22%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - 38,213 38,199 65,857 -
Div Payout % - - - - 97.39% 156.53% 422.76% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 196,474 185,609 142,099 129,282 119,058 124,771 122,243 8.22%
NOSH 63,998 64,003 64,008 64,001 64,009 63,985 64,001 -0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.15% 6.99% 5.53% 9.15% 7.46% 5.19% 3.62% -
ROE 40.44% 26.01% 20.86% 42.78% 32.96% 19.56% 12.74% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,113.28 1,078.69 836.77 944.18 821.29 735.21 671.89 8.77%
EPS 124.16 75.44 46.30 86.42 61.30 38.14 24.34 31.18%
DPS 0.00 0.00 0.00 0.00 59.70 59.70 102.90 -
NAPS 3.07 2.90 2.22 2.02 1.86 1.95 1.91 8.22%
Adjusted Per Share Value based on latest NOSH - 63,992
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,113.24 1,078.74 836.89 944.20 821.42 735.04 671.90 8.77%
EPS 124.16 75.44 46.31 86.42 61.31 38.13 24.34 31.18%
DPS 0.00 0.00 0.00 0.00 59.71 59.69 102.90 -
NAPS 3.0699 2.9001 2.2203 2.02 1.8603 1.9496 1.91 8.22%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 13.10 10.90 12.50 11.50 8.90 5.50 4.36 -
P/RPS 1.18 1.01 1.49 1.22 1.08 0.75 0.65 10.44%
P/EPS 10.55 14.45 27.00 13.31 14.52 14.42 17.91 -8.43%
EY 9.48 6.92 3.70 7.51 6.89 6.93 5.58 9.23%
DY 0.00 0.00 0.00 0.00 6.71 10.85 23.60 -
P/NAPS 4.27 3.76 5.63 5.69 4.78 2.82 2.28 11.01%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 25/08/09 28/08/08 27/08/07 08/08/06 24/08/05 25/08/04 -
Price 14.40 11.50 12.00 11.60 9.40 5.75 4.20 -
P/RPS 1.29 1.07 1.43 1.23 1.14 0.78 0.63 12.68%
P/EPS 11.60 15.24 25.92 13.42 15.33 15.08 17.26 -6.40%
EY 8.62 6.56 3.86 7.45 6.52 6.63 5.80 6.82%
DY 0.00 0.00 0.00 0.00 6.35 10.38 24.50 -
P/NAPS 4.69 3.97 5.41 5.74 5.05 2.95 2.20 13.44%

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