[DLADY] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 37.77%
YoY- 14.15%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 719,733 455,974 206,268 882,179 656,393 431,601 214,053 124.27%
PBT 143,062 85,978 39,211 165,801 121,062 77,706 37,117 145.62%
Tax -37,198 -22,382 -10,189 -42,421 -31,507 -20,250 -9,651 145.62%
NP 105,864 63,596 29,022 123,380 89,555 57,456 27,466 145.62%
-
NP to SH 105,864 63,596 29,022 123,380 89,555 57,456 27,466 145.62%
-
Tax Rate 26.00% 26.03% 25.99% 25.59% 26.03% 26.06% 26.00% -
Total Cost 613,869 392,378 177,246 758,799 566,838 374,145 186,587 121.04%
-
Net Worth 238,720 196,479 245,119 216,320 265,600 233,600 286,720 -11.48%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 83,200 83,200 - 166,400 83,200 83,200 - -
Div Payout % 78.59% 130.83% - 134.87% 92.90% 144.81% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 238,720 196,479 245,119 216,320 265,600 233,600 286,720 -11.48%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.71% 13.95% 14.07% 13.99% 13.64% 13.31% 12.83% -
ROE 44.35% 32.37% 11.84% 57.04% 33.72% 24.60% 9.58% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,124.58 712.46 322.29 1,378.40 1,025.61 674.38 334.46 124.27%
EPS 165.40 99.35 45.35 192.80 139.93 89.78 42.92 145.59%
DPS 130.00 130.00 0.00 260.00 130.00 130.00 0.00 -
NAPS 3.73 3.07 3.83 3.38 4.15 3.65 4.48 -11.48%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,124.58 712.46 322.29 1,378.40 1,025.61 674.38 334.46 124.27%
EPS 165.40 99.35 45.35 192.80 139.93 89.78 42.92 145.59%
DPS 130.00 130.00 0.00 260.00 130.00 130.00 0.00 -
NAPS 3.73 3.07 3.83 3.38 4.15 3.65 4.48 -11.48%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 47.00 47.02 47.60 46.44 43.20 35.20 34.26 -
P/RPS 4.18 6.60 14.77 3.37 4.21 5.22 10.24 -44.94%
P/EPS 28.41 47.32 104.97 24.09 30.87 39.21 79.83 -49.74%
EY 3.52 2.11 0.95 4.15 3.24 2.55 1.25 99.28%
DY 2.77 2.76 0.00 5.60 3.01 3.69 0.00 -
P/NAPS 12.60 15.32 12.43 13.74 10.41 9.64 7.65 39.42%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 28/05/13 26/02/13 27/11/12 28/08/12 24/05/12 -
Price 47.00 46.50 48.50 42.66 42.68 41.36 31.56 -
P/RPS 4.18 6.53 15.05 3.09 4.16 6.13 9.44 -41.87%
P/EPS 28.41 46.80 106.95 22.13 30.50 46.07 73.54 -46.92%
EY 3.52 2.14 0.93 4.52 3.28 2.17 1.36 88.40%
DY 2.77 2.80 0.00 6.09 3.05 3.14 0.00 -
P/NAPS 12.60 15.15 12.66 12.62 10.28 11.33 7.04 47.35%

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