[DLADY] YoY Cumulative 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- 84.24%
YoY- 40.96%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 356,238 345,197 267,804 302,144 262,853 235,212 215,009 8.77%
PBT 53,829 32,552 19,597 37,884 27,261 17,039 10,809 30.66%
Tax -14,099 -8,410 -4,779 -10,229 -7,642 -4,837 -3,020 29.26%
NP 39,730 24,142 14,818 27,655 19,619 12,202 7,789 31.18%
-
NP to SH 39,730 24,142 14,818 27,655 19,619 12,202 7,789 31.18%
-
Tax Rate 26.19% 25.84% 24.39% 27.00% 28.03% 28.39% 27.94% -
Total Cost 316,508 321,055 252,986 274,489 243,234 223,010 207,220 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 - - - - 19,106 19,099 32,928 -
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 20.22% 13.01% 10.43% 21.39% 16.48% 9.78% 6.37% -
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 556.64 539.34 418.39 472.09 410.65 367.60 335.94 8.77%
EPS 62.08 37.72 23.15 43.21 30.65 19.07 12.17 31.18%
DPS 0.00 0.00 0.00 0.00 29.85 29.85 51.45 -
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 556.62 539.37 418.44 472.10 410.71 367.52 335.95 8.77%
EPS 62.08 37.72 23.15 43.21 30.65 19.07 12.17 31.18%
DPS 0.00 0.00 0.00 0.00 29.85 29.84 51.45 -
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 2.35 2.02 2.99 2.44 2.17 1.50 1.30 10.36%
P/EPS 21.10 28.90 54.00 26.61 29.04 28.84 35.83 -8.44%
EY 4.74 3.46 1.85 3.76 3.44 3.47 2.79 9.23%
DY 0.00 0.00 0.00 0.00 3.35 5.43 11.80 -
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 2.59 2.13 2.87 2.46 2.29 1.56 1.25 12.90%
P/EPS 23.20 30.49 51.84 26.85 30.67 30.15 34.51 -6.40%
EY 4.31 3.28 1.93 3.73 3.26 3.32 2.90 6.82%
DY 0.00 0.00 0.00 0.00 3.18 5.19 12.25 -
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