[DLADY] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -65.54%
YoY- 137.77%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 696,625 539,857 356,238 170,454 691,847 522,326 345,197 59.48%
PBT 90,104 74,161 53,829 28,283 82,481 59,490 32,552 96.77%
Tax -26,217 -21,109 -14,099 -7,471 -22,081 -15,138 -8,410 112.95%
NP 63,887 53,052 39,730 20,812 60,400 44,352 24,142 90.98%
-
NP to SH 63,887 53,052 39,730 20,812 60,400 44,352 24,142 90.98%
-
Tax Rate 29.10% 28.46% 26.19% 26.42% 26.77% 25.45% 25.84% -
Total Cost 632,738 486,805 316,508 149,642 631,447 477,974 321,055 56.99%
-
Net Worth 197,766 209,289 196,474 200,952 179,830 200,319 185,609 4.30%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 46,401 22,401 - - 42,000 5,401 - -
Div Payout % 72.63% 42.22% - - 69.54% 12.18% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 197,766 209,289 196,474 200,952 179,830 200,319 185,609 4.30%
NOSH 64,002 64,002 63,998 63,997 63,996 63,999 64,003 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.17% 9.83% 11.15% 12.21% 8.73% 8.49% 6.99% -
ROE 32.30% 25.35% 20.22% 10.36% 33.59% 22.14% 13.01% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,088.44 843.49 556.64 266.34 1,081.07 816.13 539.34 59.49%
EPS 99.82 82.89 62.08 32.52 94.38 69.30 37.72 90.98%
DPS 72.50 35.00 0.00 0.00 65.63 8.44 0.00 -
NAPS 3.09 3.27 3.07 3.14 2.81 3.13 2.90 4.30%
Adjusted Per Share Value based on latest NOSH - 63,997
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,088.48 843.53 556.62 266.33 1,081.01 816.13 539.37 59.49%
EPS 99.82 82.89 62.08 32.52 94.38 69.30 37.72 90.98%
DPS 72.50 35.00 0.00 0.00 65.63 8.44 0.00 -
NAPS 3.0901 3.2701 3.0699 3.1399 2.8099 3.13 2.9001 4.30%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 17.54 16.50 13.10 12.20 11.62 11.68 10.90 -
P/RPS 1.61 1.96 2.35 4.58 1.07 1.43 2.02 -14.00%
P/EPS 17.57 19.91 21.10 37.52 12.31 16.85 28.90 -28.16%
EY 5.69 5.02 4.74 2.67 8.12 5.93 3.46 39.19%
DY 4.13 2.12 0.00 0.00 5.65 0.72 0.00 -
P/NAPS 5.68 5.05 4.27 3.89 4.14 3.73 3.76 31.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 18/08/10 18/05/10 18/02/10 24/11/09 25/08/09 -
Price 15.90 17.80 14.40 12.30 11.80 11.50 11.50 -
P/RPS 1.46 2.11 2.59 4.62 1.09 1.41 2.13 -22.20%
P/EPS 15.93 21.47 23.20 37.82 12.50 16.59 30.49 -35.05%
EY 6.28 4.66 4.31 2.64 8.00 6.03 3.28 54.00%
DY 4.56 1.97 0.00 0.00 5.56 0.73 0.00 -
P/NAPS 5.15 5.44 4.69 3.92 4.20 3.67 3.97 18.88%

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