[DLADY] YoY 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- 32.89%
YoY- 82.0%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 176,631 187,692 154,160 136,854 119,748 110,102 91,182 11.63%
PBT 19,886 11,045 17,323 15,547 8,549 5,663 7,309 18.13%
Tax -4,497 -2,527 -4,678 -4,352 -2,398 -1,578 -1,828 16.17%
NP 15,389 8,518 12,645 11,195 6,151 4,085 5,481 18.75%
-
NP to SH 15,389 8,518 12,645 11,195 6,151 4,085 5,481 18.75%
-
Tax Rate 22.61% 22.88% 27.00% 27.99% 28.05% 27.87% 25.01% -
Total Cost 161,242 179,174 141,515 125,659 113,597 106,017 85,701 11.09%
-
Net Worth 185,563 142,073 129,265 119,054 124,812 122,293 144,068 4.30%
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 19,105 32,942 5,282 -
Div Payout % - - - 170.67% 310.61% 806.43% 96.38% -
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 185,563 142,073 129,265 119,054 124,812 122,293 144,068 4.30%
NOSH 63,987 63,996 63,992 64,008 64,006 64,028 64,030 -0.01%
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 8.71% 4.54% 8.20% 8.18% 5.14% 3.71% 6.01% -
ROE 8.29% 6.00% 9.78% 9.40% 4.93% 3.34% 3.80% -
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 276.04 293.28 240.90 213.81 187.09 171.96 142.40 11.65%
EPS 24.05 13.31 19.76 17.49 9.61 6.38 8.56 18.76%
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 275.99 293.27 240.88 213.83 187.11 172.03 142.47 11.63%
EPS 24.05 13.31 19.76 17.49 9.61 6.38 8.56 18.76%
DPS 0.00 0.00 0.00 29.85 29.85 51.47 8.25 -
NAPS 2.8994 2.2199 2.0198 1.8602 1.9502 1.9108 2.2511 4.30%
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 3.95 4.26 4.77 4.16 2.94 2.54 2.96 4.92%
P/EPS 45.32 93.91 58.20 50.89 57.23 68.34 49.30 -1.39%
EY 2.21 1.06 1.72 1.97 1.75 1.46 2.03 1.42%
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 4.17 4.09 4.82 4.40 3.07 2.44 2.98 5.75%
P/EPS 47.82 90.16 58.70 53.74 59.83 65.83 49.53 -0.58%
EY 2.09 1.11 1.70 1.86 1.67 1.52 2.02 0.56%
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