[DLADY] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 90.9%
YoY- 64.57%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 455,974 431,601 397,535 356,238 345,197 267,804 302,144 7.09%
PBT 85,978 77,706 71,984 53,829 32,552 19,597 37,884 14.62%
Tax -22,382 -20,250 -15,871 -14,099 -8,410 -4,779 -10,229 13.92%
NP 63,596 57,456 56,113 39,730 24,142 14,818 27,655 14.87%
-
NP to SH 63,596 57,456 56,113 39,730 24,142 14,818 27,655 14.87%
-
Tax Rate 26.03% 26.06% 22.05% 26.19% 25.84% 24.39% 27.00% -
Total Cost 392,378 374,145 341,422 316,508 321,055 252,986 274,489 6.13%
-
Net Worth 196,479 233,600 231,030 196,474 185,609 142,099 129,282 7.21%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 83,200 83,200 - - - - - -
Div Payout % 130.83% 144.81% - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 196,479 233,600 231,030 196,474 185,609 142,099 129,282 7.21%
NOSH 64,000 64,000 63,997 63,998 64,003 64,008 64,001 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.95% 13.31% 14.12% 11.15% 6.99% 5.53% 9.15% -
ROE 32.37% 24.60% 24.29% 20.22% 13.01% 10.43% 21.39% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 712.46 674.38 621.17 556.64 539.34 418.39 472.09 7.09%
EPS 99.35 89.78 87.68 62.08 37.72 23.15 43.21 14.87%
DPS 130.00 130.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 3.65 3.61 3.07 2.90 2.22 2.02 7.21%
Adjusted Per Share Value based on latest NOSH - 63,998
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 712.46 674.38 621.15 556.62 539.37 418.44 472.10 7.09%
EPS 99.35 89.78 87.68 62.08 37.72 23.15 43.21 14.87%
DPS 130.00 130.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 3.65 3.6099 3.0699 2.9001 2.2203 2.02 7.21%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 47.02 35.20 18.60 13.10 10.90 12.50 11.50 -
P/RPS 6.60 5.22 2.99 2.35 2.02 2.99 2.44 18.02%
P/EPS 47.32 39.21 21.21 21.10 28.90 54.00 26.61 10.05%
EY 2.11 2.55 4.71 4.74 3.46 1.85 3.76 -9.17%
DY 2.76 3.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.32 9.64 5.15 4.27 3.76 5.63 5.69 17.93%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 18/08/11 18/08/10 25/08/09 28/08/08 27/08/07 -
Price 46.50 41.36 18.24 14.40 11.50 12.00 11.60 -
P/RPS 6.53 6.13 2.94 2.59 2.13 2.87 2.46 17.65%
P/EPS 46.80 46.07 20.80 23.20 30.49 51.84 26.85 9.69%
EY 2.14 2.17 4.81 4.31 3.28 1.93 3.73 -8.83%
DY 2.80 3.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.15 11.33 5.05 4.69 3.97 5.41 5.74 17.54%

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