[DLADY] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 16.28%
YoY- 71.9%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 177,129 178,422 150,857 135,998 120,149 110,361 97,801 10.39%
PBT 26,938 19,017 15,047 18,070 10,426 6,384 4,866 32.96%
Tax -6,728 -4,952 -4,063 -5,052 -2,853 -1,791 -1,258 32.20%
NP 20,210 14,065 10,984 13,018 7,573 4,593 3,608 33.23%
-
NP to SH 20,210 14,065 10,984 13,018 7,573 4,593 3,608 33.23%
-
Tax Rate 24.98% 26.04% 27.00% 27.96% 27.36% 28.05% 25.85% -
Total Cost 156,919 164,357 139,873 122,980 112,576 105,768 94,193 8.87%
-
Net Worth 200,308 151,016 140,180 131,844 132,511 127,299 147,774 5.19%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 5,401 5,355 - - - - - -
Div Payout % 26.73% 38.08% - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 200,308 151,016 140,180 131,844 132,511 127,299 147,774 5.19%
NOSH 63,996 63,989 64,009 64,001 64,015 63,969 63,971 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.41% 7.88% 7.28% 9.57% 6.30% 4.16% 3.69% -
ROE 10.09% 9.31% 7.84% 9.87% 5.71% 3.61% 2.44% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 276.78 278.83 235.68 212.49 187.69 172.52 152.88 10.38%
EPS 31.58 21.98 17.16 20.34 11.83 7.18 5.64 33.22%
DPS 8.44 8.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 2.36 2.19 2.06 2.07 1.99 2.31 5.18%
Adjusted Per Share Value based on latest NOSH - 64,001
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 276.76 278.78 235.71 212.50 187.73 172.44 152.81 10.39%
EPS 31.58 21.98 17.16 20.34 11.83 7.18 5.64 33.22%
DPS 8.44 8.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1298 2.3596 2.1903 2.0601 2.0705 1.989 2.309 5.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 11.68 11.00 11.70 10.20 6.00 4.38 4.20 -
P/RPS 4.22 3.95 4.96 4.80 3.20 2.54 2.75 7.39%
P/EPS 36.99 50.05 68.18 50.15 50.72 61.00 74.47 -10.99%
EY 2.70 2.00 1.47 1.99 1.97 1.64 1.34 12.37%
DY 0.72 0.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.73 4.66 5.34 4.95 2.90 2.20 1.82 12.69%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 18/11/08 20/11/07 28/11/06 25/11/05 30/11/04 11/11/03 -
Price 11.50 9.00 12.70 11.70 6.05 4.64 4.22 -
P/RPS 4.15 3.23 5.39 5.51 3.22 2.69 2.76 7.02%
P/EPS 36.42 40.95 74.01 57.52 51.14 64.62 74.82 -11.29%
EY 2.75 2.44 1.35 1.74 1.96 1.55 1.34 12.71%
DY 0.73 0.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 3.81 5.80 5.68 2.92 2.33 1.83 12.28%

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