[DLADY] YoY Annualized 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- -17.9%
YoY- 38.94%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 856,212 786,572 681,816 674,264 720,448 591,936 503,996 9.22%
PBT 148,468 138,212 113,132 50,664 34,208 82,244 46,856 21.17%
Tax -38,604 -24,860 -29,884 -15,652 -9,008 -22,204 -13,160 19.62%
NP 109,864 113,352 83,248 35,012 25,200 60,040 33,696 21.74%
-
NP to SH 109,864 113,352 83,248 35,012 25,200 60,040 33,696 21.74%
-
Tax Rate 26.00% 17.99% 26.42% 30.89% 26.33% 27.00% 28.09% -
Total Cost 746,348 673,220 598,568 639,252 695,248 531,896 470,300 7.99%
-
Net Worth 286,720 225,910 200,952 170,197 133,810 135,698 126,744 14.56%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 286,720 225,910 200,952 170,197 133,810 135,698 126,744 14.56%
NOSH 64,000 63,997 63,997 63,983 64,024 64,008 64,012 -0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.83% 14.41% 12.21% 5.19% 3.50% 10.14% 6.69% -
ROE 38.32% 50.18% 41.43% 20.57% 18.83% 44.25% 26.59% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,337.83 1,229.07 1,065.38 1,053.80 1,125.27 924.78 787.34 9.22%
EPS 171.68 177.12 130.08 54.72 39.36 93.80 52.64 21.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.48 3.53 3.14 2.66 2.09 2.12 1.98 14.56%
Adjusted Per Share Value based on latest NOSH - 63,983
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,337.83 1,229.02 1,065.34 1,053.54 1,125.70 924.90 787.49 9.22%
EPS 171.68 177.11 130.08 54.71 39.38 93.81 52.65 21.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.48 3.5299 3.1399 2.6593 2.0908 2.1203 1.9804 14.56%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 34.26 16.36 12.20 9.00 12.60 11.80 7.50 -
P/RPS 2.56 1.33 1.15 0.85 1.12 1.28 0.95 17.94%
P/EPS 19.96 9.24 9.38 16.45 32.01 12.58 14.25 5.77%
EY 5.01 10.83 10.66 6.08 3.12 7.95 7.02 -5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.65 4.63 3.89 3.38 6.03 5.57 3.79 12.40%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 18/05/11 18/05/10 26/05/09 26/05/08 21/05/07 23/05/06 -
Price 31.56 17.56 12.30 10.70 12.90 12.10 9.05 -
P/RPS 2.36 1.43 1.15 1.02 1.15 1.31 1.15 12.71%
P/EPS 18.38 9.91 9.46 19.55 32.77 12.90 17.19 1.12%
EY 5.44 10.09 10.58 5.11 3.05 7.75 5.82 -1.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.04 4.97 3.92 4.02 6.17 5.71 4.57 7.46%

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