[DLADY] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -19.9%
YoY- 41.92%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 169,521 165,341 151,731 114,799 103,690 95,101 86,973 11.75%
PBT 22,991 19,244 11,849 14,599 10,200 9,612 2,752 42.40%
Tax -6,943 -5,480 -3,233 -4,171 -2,852 -2,271 -848 41.92%
NP 16,048 13,764 8,616 10,428 7,348 7,341 1,904 42.61%
-
NP to SH 16,048 13,764 8,616 10,428 7,348 7,341 1,904 42.61%
-
Tax Rate 30.20% 28.48% 27.29% 28.57% 27.96% 23.63% 30.81% -
Total Cost 153,473 151,577 143,115 104,371 96,342 87,760 85,069 10.32%
-
Net Worth 179,804 161,251 127,383 120,987 118,412 131,843 147,591 3.34%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 36,594 2,962 21,610 21,316 21,314 2,880 2,875 52.74%
Div Payout % 228.03% 21.52% 250.82% 204.42% 290.07% 39.23% 151.01% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 179,804 161,251 127,383 120,987 118,412 131,843 147,591 3.34%
NOSH 63,987 63,988 64,011 64,014 64,006 64,001 63,892 0.02%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.47% 8.32% 5.68% 9.08% 7.09% 7.72% 2.19% -
ROE 8.93% 8.54% 6.76% 8.62% 6.21% 5.57% 1.29% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 264.93 258.39 237.04 179.33 162.00 148.59 136.12 11.72%
EPS 25.08 21.51 13.46 16.29 11.48 11.47 2.98 42.57%
DPS 57.19 4.63 33.76 33.30 33.30 4.50 4.50 52.70%
NAPS 2.81 2.52 1.99 1.89 1.85 2.06 2.31 3.31%
Adjusted Per Share Value based on latest NOSH - 64,014
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 264.88 258.35 237.08 179.37 162.02 148.60 135.90 11.75%
EPS 25.08 21.51 13.46 16.29 11.48 11.47 2.98 42.57%
DPS 57.18 4.63 33.77 33.31 33.30 4.50 4.49 52.75%
NAPS 2.8094 2.5196 1.9904 1.8904 1.8502 2.0601 2.3061 3.34%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 11.62 9.00 12.70 12.00 6.25 4.56 4.00 -
P/RPS 4.39 3.48 5.36 6.69 3.86 3.07 2.94 6.90%
P/EPS 46.33 41.84 94.35 73.66 54.44 39.76 134.23 -16.23%
EY 2.16 2.39 1.06 1.36 1.84 2.52 0.75 19.26%
DY 4.92 0.51 2.66 2.78 5.33 0.99 1.13 27.75%
P/NAPS 4.14 3.57 6.38 6.35 3.38 2.21 1.73 15.63%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 18/02/10 20/02/09 27/02/08 15/02/07 15/02/06 28/02/05 19/03/04 -
Price 11.80 9.40 12.80 11.60 7.60 4.88 4.12 -
P/RPS 4.45 3.64 5.40 6.47 4.69 3.28 3.03 6.60%
P/EPS 47.05 43.70 95.10 71.21 66.20 42.55 138.26 -16.43%
EY 2.13 2.29 1.05 1.40 1.51 2.35 0.72 19.79%
DY 4.85 0.49 2.64 2.87 4.38 0.92 1.09 28.21%
P/NAPS 4.20 3.73 6.43 6.14 4.11 2.37 1.78 15.36%

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