[DLADY] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 119.13%
YoY- 10.69%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 227,682 982,686 719,733 455,974 206,268 882,179 656,393 -50.66%
PBT 31,168 186,674 143,062 85,978 39,211 165,801 121,062 -59.56%
Tax -8,102 -48,410 -37,198 -22,382 -10,189 -42,421 -31,507 -59.59%
NP 23,066 138,264 105,864 63,596 29,022 123,380 89,555 -59.55%
-
NP to SH 23,066 138,264 105,864 63,596 29,022 123,380 89,555 -59.55%
-
Tax Rate 25.99% 25.93% 26.00% 26.03% 25.99% 25.59% 26.03% -
Total Cost 204,616 844,422 613,869 392,378 177,246 758,799 566,838 -49.33%
-
Net Worth 211,199 188,192 238,720 196,479 245,119 216,320 265,600 -14.18%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 166,428 83,200 83,200 - 166,400 83,200 -
Div Payout % - 120.37% 78.59% 130.83% - 134.87% 92.90% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 211,199 188,192 238,720 196,479 245,119 216,320 265,600 -14.18%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.13% 14.07% 14.71% 13.95% 14.07% 13.99% 13.64% -
ROE 10.92% 73.47% 44.35% 32.37% 11.84% 57.04% 33.72% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 355.75 1,535.18 1,124.58 712.46 322.29 1,378.40 1,025.61 -50.66%
EPS 36.00 216.00 165.40 99.35 45.35 192.80 139.93 -59.58%
DPS 0.00 260.00 130.00 130.00 0.00 260.00 130.00 -
NAPS 3.30 2.94 3.73 3.07 3.83 3.38 4.15 -14.18%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 355.75 1,535.18 1,124.58 712.46 322.29 1,378.40 1,025.61 -50.66%
EPS 36.00 216.00 165.40 99.35 45.35 192.80 139.93 -59.58%
DPS 0.00 260.00 130.00 130.00 0.00 260.00 130.00 -
NAPS 3.30 2.94 3.73 3.07 3.83 3.38 4.15 -14.18%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 47.38 47.14 47.00 47.02 47.60 46.44 43.20 -
P/RPS 13.32 3.08 4.18 6.60 14.77 3.37 4.21 115.66%
P/EPS 131.46 21.82 28.41 47.32 104.97 24.09 30.87 162.95%
EY 0.76 4.58 3.52 2.11 0.95 4.15 3.24 -61.99%
DY 0.00 5.52 2.77 2.76 0.00 5.60 3.01 -
P/NAPS 14.36 16.03 12.60 15.32 12.43 13.74 10.41 23.94%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 26/11/13 27/08/13 28/05/13 26/02/13 27/11/12 -
Price 47.30 48.00 47.00 46.50 48.50 42.66 42.68 -
P/RPS 13.30 3.14 4.18 6.53 15.05 3.09 4.16 117.17%
P/EPS 131.24 22.22 28.41 46.80 106.95 22.13 30.50 164.78%
EY 0.76 4.50 3.52 2.14 0.93 4.52 3.28 -62.30%
DY 0.00 5.42 2.77 2.80 0.00 6.09 3.05 -
P/NAPS 14.33 16.33 12.60 15.15 12.66 12.62 10.28 24.81%

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