[DLADY] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
08-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 132.89%
YoY- 60.79%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 345,197 267,804 302,144 262,853 235,212 215,009 187,911 10.65%
PBT 32,552 19,597 37,884 27,261 17,039 10,809 13,298 16.07%
Tax -8,410 -4,779 -10,229 -7,642 -4,837 -3,020 -3,326 16.70%
NP 24,142 14,818 27,655 19,619 12,202 7,789 9,972 15.86%
-
NP to SH 24,142 14,818 27,655 19,619 12,202 7,789 9,972 15.86%
-
Tax Rate 25.84% 24.39% 27.00% 28.03% 28.39% 27.94% 25.01% -
Total Cost 321,055 252,986 274,489 243,234 223,010 207,220 177,939 10.32%
-
Net Worth 185,609 142,099 129,282 119,058 124,771 122,243 144,011 4.31%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - 19,106 19,099 32,928 5,280 -
Div Payout % - - - 97.39% 156.53% 422.76% 52.95% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 185,609 142,099 129,282 119,058 124,771 122,243 144,011 4.31%
NOSH 64,003 64,008 64,001 64,009 63,985 64,001 64,005 -0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.99% 5.53% 9.15% 7.46% 5.19% 3.62% 5.31% -
ROE 13.01% 10.43% 21.39% 16.48% 9.78% 6.37% 6.92% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 539.34 418.39 472.09 410.65 367.60 335.94 293.59 10.65%
EPS 37.72 23.15 43.21 30.65 19.07 12.17 15.58 15.86%
DPS 0.00 0.00 0.00 29.85 29.85 51.45 8.25 -
NAPS 2.90 2.22 2.02 1.86 1.95 1.91 2.25 4.31%
Adjusted Per Share Value based on latest NOSH - 64,008
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 539.37 418.44 472.10 410.71 367.52 335.95 293.61 10.65%
EPS 37.72 23.15 43.21 30.65 19.07 12.17 15.58 15.86%
DPS 0.00 0.00 0.00 29.85 29.84 51.45 8.25 -
NAPS 2.9001 2.2203 2.02 1.8603 1.9496 1.91 2.2502 4.31%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 10.90 12.50 11.50 8.90 5.50 4.36 4.22 -
P/RPS 2.02 2.99 2.44 2.17 1.50 1.30 1.44 5.79%
P/EPS 28.90 54.00 26.61 29.04 28.84 35.83 27.09 1.08%
EY 3.46 1.85 3.76 3.44 3.47 2.79 3.69 -1.06%
DY 0.00 0.00 0.00 3.35 5.43 11.80 1.95 -
P/NAPS 3.76 5.63 5.69 4.78 2.82 2.28 1.88 12.23%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 28/08/08 27/08/07 08/08/06 24/08/05 25/08/04 06/08/03 -
Price 11.50 12.00 11.60 9.40 5.75 4.20 4.24 -
P/RPS 2.13 2.87 2.46 2.29 1.56 1.25 1.44 6.73%
P/EPS 30.49 51.84 26.85 30.67 30.15 34.51 27.21 1.91%
EY 3.28 1.93 3.73 3.26 3.32 2.90 3.67 -1.85%
DY 0.00 0.00 0.00 3.18 5.19 12.25 1.95 -
P/NAPS 3.97 5.41 5.74 5.05 2.95 2.20 1.88 13.25%

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