[DLADY] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -9.68%
YoY- 5.77%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 982,686 882,179 810,647 696,625 691,847 711,567 604,732 8.42%
PBT 186,674 165,801 141,553 90,104 82,481 57,858 64,780 19.27%
Tax -48,410 -42,421 -33,471 -26,217 -22,081 -15,211 -17,525 18.43%
NP 138,264 123,380 108,082 63,887 60,400 42,647 47,255 19.57%
-
NP to SH 138,264 123,380 108,082 63,887 60,400 42,647 47,255 19.57%
-
Tax Rate 25.93% 25.59% 23.65% 29.10% 26.77% 26.29% 27.05% -
Total Cost 844,422 758,799 702,565 632,738 631,447 668,920 557,477 7.15%
-
Net Worth 188,192 216,320 259,200 197,766 179,830 161,270 127,352 6.71%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 166,428 166,400 46,400 46,401 42,000 8,319 40,938 26.30%
Div Payout % 120.37% 134.87% 42.93% 72.63% 69.54% 19.51% 86.63% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 188,192 216,320 259,200 197,766 179,830 161,270 127,352 6.71%
NOSH 64,000 64,000 64,000 64,002 63,996 63,996 63,996 0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 14.07% 13.99% 13.33% 9.17% 8.73% 5.99% 7.81% -
ROE 73.47% 57.04% 41.70% 32.30% 33.59% 26.44% 37.11% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1,535.18 1,378.40 1,266.64 1,088.44 1,081.07 1,111.89 944.95 8.41%
EPS 216.00 192.80 168.88 99.82 94.38 66.64 73.84 19.57%
DPS 260.00 260.00 72.50 72.50 65.63 13.00 63.97 26.30%
NAPS 2.94 3.38 4.05 3.09 2.81 2.52 1.99 6.71%
Adjusted Per Share Value based on latest NOSH - 63,998
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1,535.18 1,378.40 1,266.64 1,088.48 1,081.01 1,111.82 944.89 8.41%
EPS 216.00 192.80 168.88 99.82 94.38 66.64 73.84 19.57%
DPS 260.00 260.00 72.50 72.50 65.63 13.00 63.97 26.30%
NAPS 2.94 3.38 4.05 3.0901 2.8099 2.5198 1.9899 6.71%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 47.14 46.44 23.40 17.54 11.62 9.00 12.70 -
P/RPS 3.08 3.37 1.85 1.61 1.07 0.81 1.34 14.86%
P/EPS 21.82 24.09 13.86 17.57 12.31 13.51 17.20 4.04%
EY 4.58 4.15 7.22 5.69 8.12 7.40 5.81 -3.88%
DY 5.52 5.60 3.10 4.13 5.65 1.44 5.04 1.52%
P/NAPS 16.03 13.74 5.78 5.68 4.14 3.57 6.38 16.58%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 24/02/12 25/02/11 18/02/10 20/02/09 27/02/08 -
Price 48.00 42.66 25.80 15.90 11.80 9.40 12.80 -
P/RPS 3.14 3.09 2.04 1.46 1.09 0.85 1.35 15.09%
P/EPS 22.22 22.13 15.28 15.93 12.50 14.11 17.33 4.22%
EY 4.50 4.52 6.55 6.28 8.00 7.09 5.77 -4.05%
DY 5.42 6.09 2.81 4.56 5.56 1.38 5.00 1.35%
P/NAPS 16.33 12.62 6.37 5.15 4.20 3.73 6.43 16.78%

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