[DLADY] QoQ 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- 29.69%
YoY- 137.77%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 156,768 183,619 185,784 170,454 169,521 177,129 176,631 -7.62%
PBT 15,943 20,332 25,546 28,283 22,991 26,938 19,886 -13.66%
Tax -5,108 -7,010 -6,628 -7,471 -6,943 -6,728 -4,497 8.83%
NP 10,835 13,322 18,918 20,812 16,048 20,210 15,389 -20.80%
-
NP to SH 10,835 13,322 18,918 20,812 16,048 20,210 15,389 -20.80%
-
Tax Rate 32.04% 34.48% 25.95% 26.42% 30.20% 24.98% 22.61% -
Total Cost 145,933 170,297 166,866 149,642 153,473 156,919 161,242 -6.41%
-
Net Worth 197,756 209,236 196,475 200,952 179,804 200,308 185,563 4.32%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 23,999 22,395 - - 36,594 5,401 - -
Div Payout % 221.50% 168.11% - - 228.03% 26.73% - -
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 197,756 209,236 196,475 200,952 179,804 200,308 185,563 4.32%
NOSH 63,998 63,986 63,998 63,997 63,987 63,996 63,987 0.01%
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 6.91% 7.26% 10.18% 12.21% 9.47% 11.41% 8.71% -
ROE 5.48% 6.37% 9.63% 10.36% 8.93% 10.09% 8.29% -
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 244.95 286.97 290.29 266.34 264.93 276.78 276.04 -7.63%
EPS 16.93 20.82 29.56 32.52 25.08 31.58 24.05 -20.81%
DPS 37.50 35.00 0.00 0.00 57.19 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 244.95 286.90 290.29 266.33 264.88 276.76 275.99 -7.62%
EPS 16.93 20.82 29.56 32.52 25.08 31.58 24.05 -20.81%
DPS 37.50 34.99 0.00 0.00 57.18 8.44 0.00 -
NAPS 3.0899 3.2693 3.0699 3.1399 2.8094 3.1298 2.8994 4.32%
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 7.16 5.75 4.51 4.58 4.39 4.22 3.95 48.50%
P/EPS 103.60 79.25 44.32 37.52 46.33 36.99 45.32 73.27%
EY 0.97 1.26 2.26 2.67 2.16 2.70 2.21 -42.15%
DY 2.14 2.12 0.00 0.00 4.92 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 6.49 6.20 4.96 4.62 4.45 4.15 4.17 34.19%
P/EPS 93.92 85.49 48.71 37.82 47.05 36.42 47.82 56.63%
EY 1.06 1.17 2.05 2.64 2.13 2.75 2.09 -36.32%
DY 2.36 1.97 0.00 0.00 4.85 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