[DLADY] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -86.67%
YoY- -58.03%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 196,643 170,454 168,566 180,112 147,984 125,999 115,464 9.27%
PBT 34,553 28,283 12,666 8,552 20,561 11,714 8,490 26.34%
Tax -6,215 -7,471 -3,913 -2,252 -5,551 -3,290 -2,439 16.86%
NP 28,338 20,812 8,753 6,300 15,010 8,424 6,051 29.33%
-
NP to SH 28,338 20,812 8,753 6,300 15,010 8,424 6,051 29.33%
-
Tax Rate 17.99% 26.42% 30.89% 26.33% 27.00% 28.09% 28.73% -
Total Cost 168,305 149,642 159,813 173,812 132,974 117,575 109,413 7.43%
-
Net Worth 225,910 200,952 170,197 133,810 135,698 126,744 137,668 8.60%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 225,910 200,952 170,197 133,810 135,698 126,744 137,668 8.60%
NOSH 63,997 63,997 63,983 64,024 64,008 64,012 64,031 -0.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 14.41% 12.21% 5.19% 3.50% 10.14% 6.69% 5.24% -
ROE 12.54% 10.36% 5.14% 4.71% 11.06% 6.65% 4.40% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 307.27 266.34 263.45 281.32 231.19 196.84 180.32 9.28%
EPS 44.28 32.52 13.68 9.84 23.45 13.16 9.45 29.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.14 2.66 2.09 2.12 1.98 2.15 8.61%
Adjusted Per Share Value based on latest NOSH - 64,024
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 307.25 266.33 263.38 281.43 231.23 196.87 180.41 9.27%
EPS 44.28 32.52 13.68 9.84 23.45 13.16 9.45 29.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5299 3.1399 2.6593 2.0908 2.1203 1.9804 2.1511 8.60%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 16.36 12.20 9.00 12.60 11.80 7.50 5.50 -
P/RPS 5.32 4.58 3.42 4.48 5.10 3.81 3.05 9.71%
P/EPS 36.95 37.52 65.79 128.05 50.32 56.99 58.20 -7.28%
EY 2.71 2.67 1.52 0.78 1.99 1.75 1.72 7.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 3.89 3.38 6.03 5.57 3.79 2.56 10.37%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 18/05/11 18/05/10 26/05/09 26/05/08 21/05/07 23/05/06 25/05/05 -
Price 17.56 12.30 10.70 12.90 12.10 9.05 5.90 -
P/RPS 5.71 4.62 4.06 4.59 5.23 4.60 3.27 9.73%
P/EPS 39.66 37.82 78.22 131.10 51.60 68.77 62.43 -7.27%
EY 2.52 2.64 1.28 0.76 1.94 1.45 1.60 7.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.97 3.92 4.02 6.17 5.71 4.57 2.74 10.42%

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