[DLADY] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 8.75%
YoY- 33.65%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 700,021 636,860 535,635 469,586 431,028 380,863 373,539 11.02%
PBT 61,972 52,771 68,777 40,889 30,149 20,073 25,793 15.71%
Tax -16,872 -14,226 -19,126 -11,393 -8,079 -5,376 -9,652 9.74%
NP 45,100 38,545 49,651 29,496 22,070 14,697 16,141 18.66%
-
NP to SH 45,100 38,545 49,651 29,496 22,070 14,697 19,821 14.67%
-
Tax Rate 27.23% 26.96% 27.81% 27.86% 26.80% 26.78% 37.42% -
Total Cost 654,921 598,315 485,984 440,090 408,958 366,166 357,398 10.61%
-
Net Worth 170,197 133,810 135,698 126,744 137,668 151,614 143,942 2.82%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 8,318 21,610 40,423 40,420 35,822 8,157 3,677 14.56%
Div Payout % 18.44% 56.07% 81.41% 137.04% 162.31% 55.51% 18.56% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 170,197 133,810 135,698 126,744 137,668 151,614 143,942 2.82%
NOSH 63,983 64,024 64,008 64,012 64,031 63,972 63,974 0.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.44% 6.05% 9.27% 6.28% 5.12% 3.86% 4.32% -
ROE 26.50% 28.81% 36.59% 23.27% 16.03% 9.69% 13.77% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,094.06 994.71 836.82 733.59 673.15 595.36 583.89 11.02%
EPS 70.49 60.20 77.57 46.08 34.47 22.97 30.98 14.67%
DPS 13.00 33.76 63.15 63.15 55.95 12.75 5.75 14.54%
NAPS 2.66 2.09 2.12 1.98 2.15 2.37 2.25 2.82%
Adjusted Per Share Value based on latest NOSH - 64,012
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,093.78 995.09 836.93 733.73 673.48 595.10 583.65 11.02%
EPS 70.47 60.23 77.58 46.09 34.48 22.96 30.97 14.67%
DPS 13.00 33.77 63.16 63.16 55.97 12.75 5.75 14.54%
NAPS 2.6593 2.0908 2.1203 1.9804 2.1511 2.369 2.2491 2.82%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 9.00 12.60 11.80 7.50 5.50 4.18 3.90 -
P/RPS 0.82 1.27 1.41 1.02 0.82 0.70 0.67 3.42%
P/EPS 12.77 20.93 15.21 16.28 15.96 18.19 12.59 0.23%
EY 7.83 4.78 6.57 6.14 6.27 5.50 7.94 -0.23%
DY 1.44 2.68 5.35 8.42 10.17 3.05 1.47 -0.34%
P/NAPS 3.38 6.03 5.57 3.79 2.56 1.76 1.73 11.79%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 26/05/08 21/05/07 23/05/06 25/05/05 20/04/04 02/05/03 -
Price 10.70 12.90 12.10 9.05 5.90 5.55 4.30 -
P/RPS 0.98 1.30 1.45 1.23 0.88 0.93 0.74 4.78%
P/EPS 15.18 21.43 15.60 19.64 17.12 24.16 13.88 1.50%
EY 6.59 4.67 6.41 5.09 5.84 4.14 7.21 -1.48%
DY 1.21 2.62 5.22 6.98 9.48 2.30 1.34 -1.68%
P/NAPS 4.02 6.17 5.71 4.57 2.74 2.34 1.91 13.19%

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