[DLADY] YoY Annualized 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- -5.91%
YoY- 5.67%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 999,144 787,576 910,728 825,072 856,212 786,572 681,816 6.56%
PBT 183,148 92,064 124,672 156,844 148,468 138,212 113,132 8.35%
Tax -47,596 -23,952 -32,408 -40,756 -38,604 -24,860 -29,884 8.05%
NP 135,552 68,112 92,264 116,088 109,864 113,352 83,248 8.45%
-
NP to SH 135,552 68,112 92,264 116,088 109,864 113,352 83,248 8.45%
-
Tax Rate 25.99% 26.02% 25.99% 25.99% 26.00% 17.99% 26.42% -
Total Cost 863,592 719,464 818,464 708,984 746,348 673,220 598,568 6.29%
-
Net Worth 191,360 174,080 211,199 245,119 286,720 225,910 200,952 -0.81%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 191,360 174,080 211,199 245,119 286,720 225,910 200,952 -0.81%
NOSH 64,000 64,000 64,000 64,000 64,000 63,997 63,997 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.57% 8.65% 10.13% 14.07% 12.83% 14.41% 12.21% -
ROE 70.84% 39.13% 43.69% 47.36% 38.32% 50.18% 41.43% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,561.16 1,230.59 1,423.01 1,289.18 1,337.83 1,229.07 1,065.38 6.56%
EPS 211.80 106.40 144.00 181.40 171.68 177.12 130.08 8.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.72 3.30 3.83 4.48 3.53 3.14 -0.81%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,561.16 1,230.59 1,423.01 1,289.18 1,337.83 1,229.02 1,065.34 6.56%
EPS 211.80 106.40 144.00 181.40 171.68 177.11 130.08 8.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.72 3.30 3.83 4.48 3.5299 3.1399 -0.81%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 52.22 47.78 47.38 47.60 34.26 16.36 12.20 -
P/RPS 3.34 3.88 3.33 3.69 2.56 1.33 1.15 19.42%
P/EPS 24.66 44.90 32.87 26.24 19.96 9.24 9.38 17.46%
EY 4.06 2.23 3.04 3.81 5.01 10.83 10.66 -14.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.46 17.57 14.36 12.43 7.65 4.63 3.89 28.40%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/04/16 26/05/15 27/05/14 28/05/13 24/05/12 18/05/11 18/05/10 -
Price 54.00 46.80 47.30 48.50 31.56 17.56 12.30 -
P/RPS 3.46 3.80 3.32 3.76 2.36 1.43 1.15 20.13%
P/EPS 25.50 43.97 32.81 26.74 18.38 9.91 9.46 17.95%
EY 3.92 2.27 3.05 3.74 5.44 10.09 10.58 -15.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.06 17.21 14.33 12.66 7.04 4.97 3.92 28.96%

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