[DLADY] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.65%
YoY- -3.08%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 787,576 910,728 825,072 856,212 786,572 681,816 674,264 2.62%
PBT 92,064 124,672 156,844 148,468 138,212 113,132 50,664 10.46%
Tax -23,952 -32,408 -40,756 -38,604 -24,860 -29,884 -15,652 7.34%
NP 68,112 92,264 116,088 109,864 113,352 83,248 35,012 11.72%
-
NP to SH 68,112 92,264 116,088 109,864 113,352 83,248 35,012 11.72%
-
Tax Rate 26.02% 25.99% 25.99% 26.00% 17.99% 26.42% 30.89% -
Total Cost 719,464 818,464 708,984 746,348 673,220 598,568 639,252 1.98%
-
Net Worth 174,080 211,199 245,119 286,720 225,910 200,952 170,197 0.37%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 174,080 211,199 245,119 286,720 225,910 200,952 170,197 0.37%
NOSH 64,000 64,000 64,000 64,000 63,997 63,997 63,983 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.65% 10.13% 14.07% 12.83% 14.41% 12.21% 5.19% -
ROE 39.13% 43.69% 47.36% 38.32% 50.18% 41.43% 20.57% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1,230.59 1,423.01 1,289.18 1,337.83 1,229.07 1,065.38 1,053.80 2.61%
EPS 106.40 144.00 181.40 171.68 177.12 130.08 54.72 11.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 3.30 3.83 4.48 3.53 3.14 2.66 0.37%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1,230.59 1,423.01 1,289.18 1,337.83 1,229.02 1,065.34 1,053.54 2.62%
EPS 106.40 144.00 181.40 171.68 177.11 130.08 54.71 11.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 3.30 3.83 4.48 3.5299 3.1399 2.6593 0.37%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 47.78 47.38 47.60 34.26 16.36 12.20 9.00 -
P/RPS 3.88 3.33 3.69 2.56 1.33 1.15 0.85 28.78%
P/EPS 44.90 32.87 26.24 19.96 9.24 9.38 16.45 18.20%
EY 2.23 3.04 3.81 5.01 10.83 10.66 6.08 -15.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.57 14.36 12.43 7.65 4.63 3.89 3.38 31.59%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 27/05/14 28/05/13 24/05/12 18/05/11 18/05/10 26/05/09 -
Price 46.80 47.30 48.50 31.56 17.56 12.30 10.70 -
P/RPS 3.80 3.32 3.76 2.36 1.43 1.15 1.02 24.49%
P/EPS 43.97 32.81 26.74 18.38 9.91 9.46 19.55 14.45%
EY 2.27 3.05 3.74 5.44 10.09 10.58 5.11 -12.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.21 14.33 12.66 7.04 4.97 3.92 4.02 27.41%

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