[DLADY] QoQ 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- -14.2%
YoY- 5.67%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 262,953 263,759 249,706 206,268 225,786 224,793 217,548 13.43%
PBT 43,612 57,084 46,767 39,211 44,739 43,357 40,589 4.89%
Tax -11,212 -14,816 -12,193 -10,189 -10,914 -11,258 -10,599 3.80%
NP 32,400 42,268 34,574 29,022 33,825 32,099 29,990 5.27%
-
NP to SH 32,400 42,268 34,574 29,022 33,825 32,099 29,990 5.27%
-
Tax Rate 25.71% 25.95% 26.07% 25.99% 24.39% 25.97% 26.11% -
Total Cost 230,553 221,491 215,132 177,246 191,961 192,694 187,558 14.70%
-
Net Worth 188,252 238,720 196,479 245,119 216,320 265,600 233,600 -13.36%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 83,241 - 83,200 - 83,200 - 83,200 0.03%
Div Payout % 256.92% - 240.64% - 245.97% - 277.43% -
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 188,252 238,720 196,479 245,119 216,320 265,600 233,600 -13.36%
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 12.32% 16.03% 13.85% 14.07% 14.98% 14.28% 13.79% -
ROE 17.21% 17.71% 17.60% 11.84% 15.64% 12.09% 12.84% -
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 410.66 412.12 390.17 322.29 352.79 351.24 339.92 13.39%
EPS 50.60 66.05 54.00 45.35 52.90 50.15 46.86 5.23%
DPS 130.00 0.00 130.00 0.00 130.00 0.00 130.00 0.00%
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 410.66 412.12 390.17 322.29 352.79 351.24 339.92 13.39%
EPS 50.60 66.05 54.00 45.35 52.90 50.15 46.86 5.23%
DPS 130.00 0.00 130.00 0.00 130.00 0.00 130.00 0.00%
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 11.59 11.40 12.05 14.77 13.16 12.30 10.36 7.74%
P/EPS 93.16 71.16 87.04 104.97 87.87 86.13 75.12 15.38%
EY 1.07 1.41 1.15 0.95 1.14 1.16 1.33 -13.46%
DY 2.76 0.00 2.76 0.00 2.80 0.00 3.69 -17.55%
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 11.81 11.40 11.92 15.05 12.09 12.15 12.17 -1.97%
P/EPS 94.86 71.16 86.08 106.95 80.72 85.10 88.26 4.91%
EY 1.05 1.41 1.16 0.93 1.24 1.18 1.13 -4.76%
DY 2.71 0.00 2.80 0.00 3.05 0.00 3.14 -9.32%
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