[DLADY] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -76.48%
YoY- 5.67%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 982,686 719,733 455,974 206,268 882,179 656,393 431,601 72.81%
PBT 186,674 143,062 85,978 39,211 165,801 121,062 77,706 79.08%
Tax -48,410 -37,198 -22,382 -10,189 -42,421 -31,507 -20,250 78.50%
NP 138,264 105,864 63,596 29,022 123,380 89,555 57,456 79.28%
-
NP to SH 138,264 105,864 63,596 29,022 123,380 89,555 57,456 79.28%
-
Tax Rate 25.93% 26.00% 26.03% 25.99% 25.59% 26.03% 26.06% -
Total Cost 844,422 613,869 392,378 177,246 758,799 566,838 374,145 71.80%
-
Net Worth 188,192 238,720 196,479 245,119 216,320 265,600 233,600 -13.38%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 166,428 83,200 83,200 - 166,400 83,200 83,200 58.55%
Div Payout % 120.37% 78.59% 130.83% - 134.87% 92.90% 144.81% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 188,192 238,720 196,479 245,119 216,320 265,600 233,600 -13.38%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.07% 14.71% 13.95% 14.07% 13.99% 13.64% 13.31% -
ROE 73.47% 44.35% 32.37% 11.84% 57.04% 33.72% 24.60% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,535.18 1,124.58 712.46 322.29 1,378.40 1,025.61 674.38 72.79%
EPS 216.00 165.40 99.35 45.35 192.80 139.93 89.78 79.26%
DPS 260.00 130.00 130.00 0.00 260.00 130.00 130.00 58.53%
NAPS 2.94 3.73 3.07 3.83 3.38 4.15 3.65 -13.39%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,535.18 1,124.58 712.46 322.29 1,378.40 1,025.61 674.38 72.79%
EPS 216.00 165.40 99.35 45.35 192.80 139.93 89.78 79.26%
DPS 260.00 130.00 130.00 0.00 260.00 130.00 130.00 58.53%
NAPS 2.94 3.73 3.07 3.83 3.38 4.15 3.65 -13.39%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 47.14 47.00 47.02 47.60 46.44 43.20 35.20 -
P/RPS 3.08 4.18 6.60 14.77 3.37 4.21 5.22 -29.58%
P/EPS 21.82 28.41 47.32 104.97 24.09 30.87 39.21 -32.27%
EY 4.58 3.52 2.11 0.95 4.15 3.24 2.55 47.60%
DY 5.52 2.77 2.76 0.00 5.60 3.01 3.69 30.70%
P/NAPS 16.03 12.60 15.32 12.43 13.74 10.41 9.64 40.22%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 27/08/13 28/05/13 26/02/13 27/11/12 28/08/12 -
Price 48.00 47.00 46.50 48.50 42.66 42.68 41.36 -
P/RPS 3.14 4.18 6.53 15.05 3.09 4.16 6.13 -35.90%
P/EPS 22.22 28.41 46.80 106.95 22.13 30.50 46.07 -38.41%
EY 4.50 3.52 2.14 0.93 4.52 3.28 2.17 62.40%
DY 5.42 2.77 2.80 0.00 6.09 3.05 3.14 43.75%
P/NAPS 16.33 12.60 15.15 12.66 12.62 10.28 11.33 27.51%

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