[DLADY] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -3.98%
YoY- 22.71%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 709,378 687,667 697,957 567,800 502,541 450,462 412,343 9.45%
PBT 97,152 78,734 50,463 67,530 55,531 37,077 19,945 30.18%
Tax -28,052 -20,618 -12,964 -18,463 -15,546 -9,961 -5,659 30.56%
NP 69,100 58,116 37,499 49,067 39,985 27,116 14,286 30.02%
-
NP to SH 69,100 58,116 37,499 49,067 39,985 27,116 14,286 30.02%
-
Tax Rate 28.87% 26.19% 25.69% 27.34% 28.00% 26.87% 28.37% -
Total Cost 640,278 629,551 660,458 518,733 462,556 423,346 398,057 8.24%
-
Net Worth 209,236 200,308 151,016 140,180 131,844 132,511 127,299 8.63%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 58,989 8,363 26,966 21,316 40,420 21,985 35,817 8.66%
Div Payout % 85.37% 14.39% 71.91% 43.44% 101.09% 81.08% 250.72% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 209,236 200,308 151,016 140,180 131,844 132,511 127,299 8.63%
NOSH 63,986 63,996 63,989 64,009 64,001 64,015 63,969 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.74% 8.45% 5.37% 8.64% 7.96% 6.02% 3.46% -
ROE 33.02% 29.01% 24.83% 35.00% 30.33% 20.46% 11.22% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,108.64 1,074.54 1,090.73 887.06 785.20 703.68 644.59 9.45%
EPS 107.99 90.81 58.60 76.66 62.47 42.36 22.33 30.02%
DPS 92.19 13.07 42.13 33.30 63.15 34.35 55.95 8.67%
NAPS 3.27 3.13 2.36 2.19 2.06 2.07 1.99 8.62%
Adjusted Per Share Value based on latest NOSH - 64,009
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,108.40 1,074.48 1,090.56 887.19 785.22 703.85 644.29 9.45%
EPS 107.97 90.81 58.59 76.67 62.48 42.37 22.32 30.03%
DPS 92.17 13.07 42.13 33.31 63.16 34.35 55.97 8.66%
NAPS 3.2693 3.1298 2.3596 2.1903 2.0601 2.0705 1.989 8.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 16.50 11.68 11.00 11.70 10.20 6.00 4.38 -
P/RPS 1.49 1.09 1.01 1.32 1.30 0.85 0.68 13.96%
P/EPS 15.28 12.86 18.77 15.26 16.33 14.16 19.61 -4.07%
EY 6.54 7.77 5.33 6.55 6.12 7.06 5.10 4.23%
DY 5.59 1.12 3.83 2.85 6.19 5.73 12.77 -12.85%
P/NAPS 5.05 3.73 4.66 5.34 4.95 2.90 2.20 14.84%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 24/11/09 18/11/08 20/11/07 28/11/06 25/11/05 30/11/04 -
Price 17.80 11.50 9.00 12.70 11.70 6.05 4.64 -
P/RPS 1.61 1.07 0.83 1.43 1.49 0.86 0.72 14.34%
P/EPS 16.48 12.66 15.36 16.57 18.73 14.28 20.78 -3.78%
EY 6.07 7.90 6.51 6.04 5.34 7.00 4.81 3.95%
DY 5.18 1.14 4.68 2.62 5.40 5.68 12.06 -13.13%
P/NAPS 5.44 3.67 3.81 5.80 5.68 2.92 2.33 15.17%

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