[DLADY] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 98.01%
YoY- 41.24%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 495,911 455,974 431,601 397,535 356,238 345,197 267,804 10.80%
PBT 63,972 85,978 77,706 71,984 53,829 32,552 19,597 21.78%
Tax -16,632 -22,382 -20,250 -15,871 -14,099 -8,410 -4,779 23.09%
NP 47,340 63,596 57,456 56,113 39,730 24,142 14,818 21.34%
-
NP to SH 47,340 63,596 57,456 56,113 39,730 24,142 14,818 21.34%
-
Tax Rate 26.00% 26.03% 26.06% 22.05% 26.19% 25.84% 24.39% -
Total Cost 448,571 392,378 374,145 341,422 316,508 321,055 252,986 10.01%
-
Net Worth 165,119 196,479 233,600 231,030 196,474 185,609 142,099 2.53%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 70,400 83,200 83,200 - - - - -
Div Payout % 148.71% 130.83% 144.81% - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 165,119 196,479 233,600 231,030 196,474 185,609 142,099 2.53%
NOSH 64,000 64,000 64,000 63,997 63,998 64,003 64,008 -0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 9.55% 13.95% 13.31% 14.12% 11.15% 6.99% 5.53% -
ROE 28.67% 32.37% 24.60% 24.29% 20.22% 13.01% 10.43% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 774.86 712.46 674.38 621.17 556.64 539.34 418.39 10.81%
EPS 73.95 99.35 89.78 87.68 62.08 37.72 23.15 21.34%
DPS 110.00 130.00 130.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 3.07 3.65 3.61 3.07 2.90 2.22 2.53%
Adjusted Per Share Value based on latest NOSH - 63,997
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 774.86 712.46 674.38 621.15 556.62 539.37 418.44 10.80%
EPS 73.95 99.35 89.78 87.68 62.08 37.72 23.15 21.34%
DPS 110.00 130.00 130.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 3.07 3.65 3.6099 3.0699 2.9001 2.2203 2.53%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 46.50 47.02 35.20 18.60 13.10 10.90 12.50 -
P/RPS 6.00 6.60 5.22 2.99 2.35 2.02 2.99 12.30%
P/EPS 62.86 47.32 39.21 21.21 21.10 28.90 54.00 2.56%
EY 1.59 2.11 2.55 4.71 4.74 3.46 1.85 -2.49%
DY 2.37 2.76 3.69 0.00 0.00 0.00 0.00 -
P/NAPS 18.02 15.32 9.64 5.15 4.27 3.76 5.63 21.38%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 27/08/13 28/08/12 18/08/11 18/08/10 25/08/09 28/08/08 -
Price 46.82 46.50 41.36 18.24 14.40 11.50 12.00 -
P/RPS 6.04 6.53 6.13 2.94 2.59 2.13 2.87 13.19%
P/EPS 63.30 46.80 46.07 20.80 23.20 30.49 51.84 3.38%
EY 1.58 2.14 2.17 4.81 4.31 3.28 1.93 -3.27%
DY 2.35 2.80 3.14 0.00 0.00 0.00 0.00 -
P/NAPS 18.15 15.15 11.33 5.05 4.69 3.97 5.41 22.34%

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