[DLADY] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 39.42%
YoY- 78.18%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 681,816 674,264 720,448 591,936 503,996 461,856 419,628 8.42%
PBT 113,132 50,664 34,208 82,244 46,856 33,960 20,584 32.82%
Tax -29,884 -15,652 -9,008 -22,204 -13,160 -9,756 -5,768 31.52%
NP 83,248 35,012 25,200 60,040 33,696 24,204 14,816 33.31%
-
NP to SH 83,248 35,012 25,200 60,040 33,696 24,204 14,816 33.31%
-
Tax Rate 26.42% 30.89% 26.33% 27.00% 28.09% 28.73% 28.02% -
Total Cost 598,568 639,252 695,248 531,896 470,300 437,652 404,812 6.73%
-
Net Worth 200,952 170,197 133,810 135,698 126,744 137,668 151,614 4.80%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 200,952 170,197 133,810 135,698 126,744 137,668 151,614 4.80%
NOSH 63,997 63,983 64,024 64,008 64,012 64,031 63,972 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.21% 5.19% 3.50% 10.14% 6.69% 5.24% 3.53% -
ROE 41.43% 20.57% 18.83% 44.25% 26.59% 17.58% 9.77% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,065.38 1,053.80 1,125.27 924.78 787.34 721.29 655.95 8.41%
EPS 130.08 54.72 39.36 93.80 52.64 37.80 23.16 33.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 2.66 2.09 2.12 1.98 2.15 2.37 4.79%
Adjusted Per Share Value based on latest NOSH - 64,008
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,065.34 1,053.54 1,125.70 924.90 787.49 721.65 655.67 8.42%
EPS 130.08 54.71 39.38 93.81 52.65 37.82 23.15 33.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1399 2.6593 2.0908 2.1203 1.9804 2.1511 2.369 4.80%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 12.20 9.00 12.60 11.80 7.50 5.50 4.18 -
P/RPS 1.15 0.85 1.12 1.28 0.95 0.76 0.64 10.25%
P/EPS 9.38 16.45 32.01 12.58 14.25 14.55 18.05 -10.33%
EY 10.66 6.08 3.12 7.95 7.02 6.87 5.54 11.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.89 3.38 6.03 5.57 3.79 2.56 1.76 14.12%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 26/05/09 26/05/08 21/05/07 23/05/06 25/05/05 20/04/04 -
Price 12.30 10.70 12.90 12.10 9.05 5.90 5.55 -
P/RPS 1.15 1.02 1.15 1.31 1.15 0.82 0.85 5.16%
P/EPS 9.46 19.55 32.77 12.90 17.19 15.61 23.96 -14.34%
EY 10.58 5.11 3.05 7.75 5.82 6.41 4.17 16.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.92 4.02 6.17 5.71 4.57 2.74 2.34 8.97%

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