[DLADY] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 101.65%
YoY- 56.66%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 267,804 302,144 262,853 235,212 215,009 187,911 178,530 6.98%
PBT 19,597 37,884 27,261 17,039 10,809 13,298 8,024 16.03%
Tax -4,779 -10,229 -7,642 -4,837 -3,020 -3,326 -1,590 20.11%
NP 14,818 27,655 19,619 12,202 7,789 9,972 6,434 14.90%
-
NP to SH 14,818 27,655 19,619 12,202 7,789 9,972 6,434 14.90%
-
Tax Rate 24.39% 27.00% 28.03% 28.39% 27.94% 25.01% 19.82% -
Total Cost 252,986 274,489 243,234 223,010 207,220 177,939 172,096 6.62%
-
Net Worth 142,099 129,282 119,058 124,771 122,243 144,011 133,161 1.08%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - 19,106 19,099 32,928 5,280 - -
Div Payout % - - 97.39% 156.53% 422.76% 52.95% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 142,099 129,282 119,058 124,771 122,243 144,011 133,161 1.08%
NOSH 64,008 64,001 64,009 63,985 64,001 64,005 64,019 -0.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.53% 9.15% 7.46% 5.19% 3.62% 5.31% 3.60% -
ROE 10.43% 21.39% 16.48% 9.78% 6.37% 6.92% 4.83% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 418.39 472.09 410.65 367.60 335.94 293.59 278.87 6.98%
EPS 23.15 43.21 30.65 19.07 12.17 15.58 10.05 14.90%
DPS 0.00 0.00 29.85 29.85 51.45 8.25 0.00 -
NAPS 2.22 2.02 1.86 1.95 1.91 2.25 2.08 1.09%
Adjusted Per Share Value based on latest NOSH - 64,006
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 418.44 472.10 410.71 367.52 335.95 293.61 278.95 6.98%
EPS 23.15 43.21 30.65 19.07 12.17 15.58 10.05 14.90%
DPS 0.00 0.00 29.85 29.84 51.45 8.25 0.00 -
NAPS 2.2203 2.02 1.8603 1.9496 1.91 2.2502 2.0806 1.08%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 12.50 11.50 8.90 5.50 4.36 4.22 5.75 -
P/RPS 2.99 2.44 2.17 1.50 1.30 1.44 2.06 6.40%
P/EPS 54.00 26.61 29.04 28.84 35.83 27.09 57.21 -0.95%
EY 1.85 3.76 3.44 3.47 2.79 3.69 1.75 0.92%
DY 0.00 0.00 3.35 5.43 11.80 1.95 0.00 -
P/NAPS 5.63 5.69 4.78 2.82 2.28 1.88 2.76 12.60%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 27/08/07 08/08/06 24/08/05 25/08/04 06/08/03 09/08/02 -
Price 12.00 11.60 9.40 5.75 4.20 4.24 5.20 -
P/RPS 2.87 2.46 2.29 1.56 1.25 1.44 1.86 7.48%
P/EPS 51.84 26.85 30.67 30.15 34.51 27.21 51.74 0.03%
EY 1.93 3.73 3.26 3.32 2.90 3.67 1.93 0.00%
DY 0.00 0.00 3.18 5.19 12.25 1.95 0.00 -
P/NAPS 5.41 5.74 5.05 2.95 2.20 1.88 2.50 13.71%

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