[DLADY] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 30.61%
YoY- 12.06%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 736,402 495,911 227,682 982,686 719,733 455,974 206,268 133.40%
PBT 102,552 63,972 31,168 186,674 143,062 85,978 39,211 89.71%
Tax -26,663 -16,632 -8,102 -48,410 -37,198 -22,382 -10,189 89.78%
NP 75,889 47,340 23,066 138,264 105,864 63,596 29,022 89.69%
-
NP to SH 75,889 47,340 23,066 138,264 105,864 63,596 29,022 89.69%
-
Tax Rate 26.00% 26.00% 25.99% 25.93% 26.00% 26.03% 25.99% -
Total Cost 660,513 448,571 204,616 844,422 613,869 392,378 177,246 140.17%
-
Net Worth 193,279 165,119 211,199 188,192 238,720 196,479 245,119 -14.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 70,400 70,400 - 166,428 83,200 83,200 - -
Div Payout % 92.77% 148.71% - 120.37% 78.59% 130.83% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 193,279 165,119 211,199 188,192 238,720 196,479 245,119 -14.63%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.31% 9.55% 10.13% 14.07% 14.71% 13.95% 14.07% -
ROE 39.26% 28.67% 10.92% 73.47% 44.35% 32.37% 11.84% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,150.63 774.86 355.75 1,535.18 1,124.58 712.46 322.29 133.41%
EPS 118.60 73.95 36.00 216.00 165.40 99.35 45.35 89.70%
DPS 110.00 110.00 0.00 260.00 130.00 130.00 0.00 -
NAPS 3.02 2.58 3.30 2.94 3.73 3.07 3.83 -14.63%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,150.63 774.86 355.75 1,535.18 1,124.58 712.46 322.29 133.41%
EPS 118.60 73.95 36.00 216.00 165.40 99.35 45.35 89.70%
DPS 110.00 110.00 0.00 260.00 130.00 130.00 0.00 -
NAPS 3.02 2.58 3.30 2.94 3.73 3.07 3.83 -14.63%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 46.90 46.50 47.38 47.14 47.00 47.02 47.60 -
P/RPS 4.08 6.00 13.32 3.08 4.18 6.60 14.77 -57.55%
P/EPS 39.55 62.86 131.46 21.82 28.41 47.32 104.97 -47.80%
EY 2.53 1.59 0.76 4.58 3.52 2.11 0.95 92.01%
DY 2.35 2.37 0.00 5.52 2.77 2.76 0.00 -
P/NAPS 15.53 18.02 14.36 16.03 12.60 15.32 12.43 15.98%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 27/05/14 25/02/14 26/11/13 27/08/13 28/05/13 -
Price 45.90 46.82 47.30 48.00 47.00 46.50 48.50 -
P/RPS 3.99 6.04 13.30 3.14 4.18 6.53 15.05 -58.69%
P/EPS 38.71 63.30 131.24 22.22 28.41 46.80 106.95 -49.18%
EY 2.58 1.58 0.76 4.50 3.52 2.14 0.93 97.31%
DY 2.40 2.35 0.00 5.42 2.77 2.80 0.00 -
P/NAPS 15.20 18.15 14.33 16.33 12.60 15.15 12.66 12.95%

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