[DLADY] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -18.43%
YoY- -22.37%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 722,814 693,735 700,021 636,860 535,635 469,586 431,028 8.99%
PBT 96,374 98,098 61,972 52,771 68,777 40,889 30,149 21.36%
Tax -24,961 -25,639 -16,872 -14,226 -19,126 -11,393 -8,079 20.67%
NP 71,413 72,459 45,100 38,545 49,651 29,496 22,070 21.60%
-
NP to SH 71,413 72,459 45,100 38,545 49,651 29,496 22,070 21.60%
-
Tax Rate 25.90% 26.14% 27.23% 26.96% 27.81% 27.86% 26.80% -
Total Cost 651,401 621,276 654,921 598,315 485,984 440,090 408,958 8.06%
-
Net Worth 225,910 200,952 170,197 133,810 135,698 126,744 137,668 8.60%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 46,394 41,995 8,318 21,610 40,423 40,420 35,822 4.40%
Div Payout % 64.97% 57.96% 18.44% 56.07% 81.41% 137.04% 162.31% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 225,910 200,952 170,197 133,810 135,698 126,744 137,668 8.60%
NOSH 63,997 63,997 63,983 64,024 64,008 64,012 64,031 -0.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.88% 10.44% 6.44% 6.05% 9.27% 6.28% 5.12% -
ROE 31.61% 36.06% 26.50% 28.81% 36.59% 23.27% 16.03% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1,129.44 1,084.00 1,094.06 994.71 836.82 733.59 673.15 9.00%
EPS 111.59 113.22 70.49 60.20 77.57 46.08 34.47 21.61%
DPS 72.50 65.63 13.00 33.76 63.15 63.15 55.95 4.41%
NAPS 3.53 3.14 2.66 2.09 2.12 1.98 2.15 8.61%
Adjusted Per Share Value based on latest NOSH - 64,024
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1,129.40 1,083.96 1,093.78 995.09 836.93 733.73 673.48 8.99%
EPS 111.58 113.22 70.47 60.23 77.58 46.09 34.48 21.60%
DPS 72.49 65.62 13.00 33.77 63.16 63.16 55.97 4.40%
NAPS 3.5299 3.1399 2.6593 2.0908 2.1203 1.9804 2.1511 8.60%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 16.36 12.20 9.00 12.60 11.80 7.50 5.50 -
P/RPS 1.45 1.13 0.82 1.27 1.41 1.02 0.82 9.96%
P/EPS 14.66 10.78 12.77 20.93 15.21 16.28 15.96 -1.40%
EY 6.82 9.28 7.83 4.78 6.57 6.14 6.27 1.41%
DY 4.43 5.38 1.44 2.68 5.35 8.42 10.17 -12.92%
P/NAPS 4.63 3.89 3.38 6.03 5.57 3.79 2.56 10.37%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 18/05/11 18/05/10 26/05/09 26/05/08 21/05/07 23/05/06 25/05/05 -
Price 17.56 12.30 10.70 12.90 12.10 9.05 5.90 -
P/RPS 1.55 1.13 0.98 1.30 1.45 1.23 0.88 9.88%
P/EPS 15.74 10.86 15.18 21.43 15.60 19.64 17.12 -1.39%
EY 6.35 9.21 6.59 4.67 6.41 5.09 5.84 1.40%
DY 4.13 5.34 1.21 2.62 5.22 6.98 9.48 -12.92%
P/NAPS 4.97 3.92 4.02 6.17 5.71 4.57 2.74 10.42%

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