[DLADY] YoY Annualized 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- 77.43%
YoY- 36.16%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 910,728 825,072 856,212 786,572 681,816 674,264 720,448 3.98%
PBT 124,672 156,844 148,468 138,212 113,132 50,664 34,208 24.04%
Tax -32,408 -40,756 -38,604 -24,860 -29,884 -15,652 -9,008 23.77%
NP 92,264 116,088 109,864 113,352 83,248 35,012 25,200 24.13%
-
NP to SH 92,264 116,088 109,864 113,352 83,248 35,012 25,200 24.13%
-
Tax Rate 25.99% 25.99% 26.00% 17.99% 26.42% 30.89% 26.33% -
Total Cost 818,464 708,984 746,348 673,220 598,568 639,252 695,248 2.75%
-
Net Worth 211,199 245,119 286,720 225,910 200,952 170,197 133,810 7.89%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 211,199 245,119 286,720 225,910 200,952 170,197 133,810 7.89%
NOSH 64,000 64,000 64,000 63,997 63,997 63,983 64,024 -0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 10.13% 14.07% 12.83% 14.41% 12.21% 5.19% 3.50% -
ROE 43.69% 47.36% 38.32% 50.18% 41.43% 20.57% 18.83% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1,423.01 1,289.18 1,337.83 1,229.07 1,065.38 1,053.80 1,125.27 3.98%
EPS 144.00 181.40 171.68 177.12 130.08 54.72 39.36 24.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.83 4.48 3.53 3.14 2.66 2.09 7.90%
Adjusted Per Share Value based on latest NOSH - 63,997
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1,423.01 1,289.18 1,337.83 1,229.02 1,065.34 1,053.54 1,125.70 3.98%
EPS 144.00 181.40 171.68 177.11 130.08 54.71 39.38 24.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.83 4.48 3.5299 3.1399 2.6593 2.0908 7.89%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 47.38 47.60 34.26 16.36 12.20 9.00 12.60 -
P/RPS 3.33 3.69 2.56 1.33 1.15 0.85 1.12 19.90%
P/EPS 32.87 26.24 19.96 9.24 9.38 16.45 32.01 0.44%
EY 3.04 3.81 5.01 10.83 10.66 6.08 3.12 -0.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.36 12.43 7.65 4.63 3.89 3.38 6.03 15.55%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 28/05/13 24/05/12 18/05/11 18/05/10 26/05/09 26/05/08 -
Price 47.30 48.50 31.56 17.56 12.30 10.70 12.90 -
P/RPS 3.32 3.76 2.36 1.43 1.15 1.02 1.15 19.31%
P/EPS 32.81 26.74 18.38 9.91 9.46 19.55 32.77 0.02%
EY 3.05 3.74 5.44 10.09 10.58 5.11 3.05 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.33 12.66 7.04 4.97 3.92 4.02 6.17 15.07%

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