[DLADY] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 161.54%
YoY- 36.16%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 211,404 201,708 200,892 196,643 156,768 183,619 185,784 8.96%
PBT 37,576 31,994 37,431 34,553 15,943 20,332 25,546 29.24%
Tax -9,206 -8,394 -9,656 -6,215 -5,108 -7,010 -6,628 24.41%
NP 28,370 23,600 27,775 28,338 10,835 13,322 18,918 30.91%
-
NP to SH 28,370 23,600 27,775 28,338 10,835 13,322 18,918 30.91%
-
Tax Rate 24.50% 26.24% 25.80% 17.99% 32.04% 34.48% 25.95% -
Total Cost 183,034 178,108 173,117 168,305 145,933 170,297 166,866 6.34%
-
Net Worth 259,200 254,754 231,031 225,910 197,756 209,236 196,475 20.22%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 24,000 22,403 - - 23,999 22,395 - -
Div Payout % 84.60% 94.93% - - 221.50% 168.11% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 259,200 254,754 231,031 225,910 197,756 209,236 196,475 20.22%
NOSH 64,000 64,008 63,997 63,997 63,998 63,986 63,998 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.42% 11.70% 13.83% 14.41% 6.91% 7.26% 10.18% -
ROE 10.95% 9.26% 12.02% 12.54% 5.48% 6.37% 9.63% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 330.32 315.13 313.91 307.27 244.95 286.97 290.29 8.96%
EPS 44.33 36.87 43.40 44.28 16.93 20.82 29.56 30.92%
DPS 37.50 35.00 0.00 0.00 37.50 35.00 0.00 -
NAPS 4.05 3.98 3.61 3.53 3.09 3.27 3.07 20.22%
Adjusted Per Share Value based on latest NOSH - 63,997
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 330.32 315.17 313.89 307.25 244.95 286.90 290.29 8.96%
EPS 44.33 36.88 43.40 44.28 16.93 20.82 29.56 30.92%
DPS 37.50 35.00 0.00 0.00 37.50 34.99 0.00 -
NAPS 4.05 3.9805 3.6099 3.5299 3.0899 3.2693 3.0699 20.22%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 23.40 17.70 18.60 16.36 17.54 16.50 13.10 -
P/RPS 7.08 5.62 5.93 5.32 7.16 5.75 4.51 34.96%
P/EPS 52.79 48.01 42.86 36.95 103.60 79.25 44.32 12.33%
EY 1.89 2.08 2.33 2.71 0.97 1.26 2.26 -11.20%
DY 1.60 1.98 0.00 0.00 2.14 2.12 0.00 -
P/NAPS 5.78 4.45 5.15 4.63 5.68 5.05 4.27 22.30%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 15/11/11 18/08/11 18/05/11 25/02/11 29/11/10 18/08/10 -
Price 25.80 21.80 18.24 17.56 15.90 17.80 14.40 -
P/RPS 7.81 6.92 5.81 5.71 6.49 6.20 4.96 35.23%
P/EPS 58.20 59.13 42.03 39.66 93.92 85.49 48.71 12.56%
EY 1.72 1.69 2.38 2.52 1.06 1.17 2.05 -11.01%
DY 1.45 1.61 0.00 0.00 2.36 1.97 0.00 -
P/NAPS 6.37 5.48 5.05 4.97 5.15 5.44 4.69 22.57%

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