[DLADY] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 20.42%
YoY- 5.77%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 599,243 397,535 196,643 696,625 539,857 356,238 170,454 131.02%
PBT 103,976 71,984 34,553 90,104 74,161 53,829 28,283 138.00%
Tax -24,265 -15,871 -6,215 -26,217 -21,109 -14,099 -7,471 119.15%
NP 79,711 56,113 28,338 63,887 53,052 39,730 20,812 144.59%
-
NP to SH 79,711 56,113 28,338 63,887 53,052 39,730 20,812 144.59%
-
Tax Rate 23.34% 22.05% 17.99% 29.10% 28.46% 26.19% 26.42% -
Total Cost 519,532 341,422 168,305 632,738 486,805 316,508 149,642 129.10%
-
Net Worth 254,716 231,030 225,910 197,766 209,289 196,474 200,952 17.10%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 22,399 - - 46,401 22,401 - - -
Div Payout % 28.10% - - 72.63% 42.22% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 254,716 231,030 225,910 197,766 209,289 196,474 200,952 17.10%
NOSH 63,999 63,997 63,997 64,002 64,002 63,998 63,997 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.30% 14.12% 14.41% 9.17% 9.83% 11.15% 12.21% -
ROE 31.29% 24.29% 12.54% 32.30% 25.35% 20.22% 10.36% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 936.33 621.17 307.27 1,088.44 843.49 556.64 266.34 131.02%
EPS 124.55 87.68 44.28 99.82 82.89 62.08 32.52 144.59%
DPS 35.00 0.00 0.00 72.50 35.00 0.00 0.00 -
NAPS 3.98 3.61 3.53 3.09 3.27 3.07 3.14 17.10%
Adjusted Per Share Value based on latest NOSH - 63,998
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 936.32 621.15 307.25 1,088.48 843.53 556.62 266.33 131.03%
EPS 124.55 87.68 44.28 99.82 82.89 62.08 32.52 144.59%
DPS 35.00 0.00 0.00 72.50 35.00 0.00 0.00 -
NAPS 3.98 3.6099 3.5299 3.0901 3.2701 3.0699 3.1399 17.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 17.70 18.60 16.36 17.54 16.50 13.10 12.20 -
P/RPS 1.89 2.99 5.32 1.61 1.96 2.35 4.58 -44.54%
P/EPS 14.21 21.21 36.95 17.57 19.91 21.10 37.52 -47.62%
EY 7.04 4.71 2.71 5.69 5.02 4.74 2.67 90.74%
DY 1.98 0.00 0.00 4.13 2.12 0.00 0.00 -
P/NAPS 4.45 5.15 4.63 5.68 5.05 4.27 3.89 9.37%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 18/08/11 18/05/11 25/02/11 29/11/10 18/08/10 18/05/10 -
Price 21.80 18.24 17.56 15.90 17.80 14.40 12.30 -
P/RPS 2.33 2.94 5.71 1.46 2.11 2.59 4.62 -36.61%
P/EPS 17.50 20.80 39.66 15.93 21.47 23.20 37.82 -40.14%
EY 5.71 4.81 2.52 6.28 4.66 4.31 2.64 67.16%
DY 1.61 0.00 0.00 4.56 1.97 0.00 0.00 -
P/NAPS 5.48 5.05 4.97 5.15 5.44 4.69 3.92 24.99%

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