[DLADY] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 109.19%
YoY- 2.39%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 475,182 495,911 455,974 431,601 397,535 356,238 345,197 5.46%
PBT 88,657 63,972 85,978 77,706 71,984 53,829 32,552 18.16%
Tax -22,854 -16,632 -22,382 -20,250 -15,871 -14,099 -8,410 18.12%
NP 65,803 47,340 63,596 57,456 56,113 39,730 24,142 18.18%
-
NP to SH 65,803 47,340 63,596 57,456 56,113 39,730 24,142 18.18%
-
Tax Rate 25.78% 26.00% 26.03% 26.06% 22.05% 26.19% 25.84% -
Total Cost 409,379 448,571 392,378 374,145 341,422 316,508 321,055 4.13%
-
Net Worth 152,320 165,119 196,479 233,600 231,030 196,474 185,609 -3.23%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 70,400 70,400 83,200 83,200 - - - -
Div Payout % 106.99% 148.71% 130.83% 144.81% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 152,320 165,119 196,479 233,600 231,030 196,474 185,609 -3.23%
NOSH 64,000 64,000 64,000 64,000 63,997 63,998 64,003 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 13.85% 9.55% 13.95% 13.31% 14.12% 11.15% 6.99% -
ROE 43.20% 28.67% 32.37% 24.60% 24.29% 20.22% 13.01% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 742.47 774.86 712.46 674.38 621.17 556.64 539.34 5.46%
EPS 102.80 73.95 99.35 89.78 87.68 62.08 37.72 18.17%
DPS 110.00 110.00 130.00 130.00 0.00 0.00 0.00 -
NAPS 2.38 2.58 3.07 3.65 3.61 3.07 2.90 -3.23%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 742.47 774.86 712.46 674.38 621.15 556.62 539.37 5.46%
EPS 102.80 73.95 99.35 89.78 87.68 62.08 37.72 18.17%
DPS 110.00 110.00 130.00 130.00 0.00 0.00 0.00 -
NAPS 2.38 2.58 3.07 3.65 3.6099 3.0699 2.9001 -3.23%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 45.42 46.50 47.02 35.20 18.60 13.10 10.90 -
P/RPS 6.12 6.00 6.60 5.22 2.99 2.35 2.02 20.28%
P/EPS 44.18 62.86 47.32 39.21 21.21 21.10 28.90 7.32%
EY 2.26 1.59 2.11 2.55 4.71 4.74 3.46 -6.84%
DY 2.42 2.37 2.76 3.69 0.00 0.00 0.00 -
P/NAPS 19.08 18.02 15.32 9.64 5.15 4.27 3.76 31.07%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 26/08/14 27/08/13 28/08/12 18/08/11 18/08/10 25/08/09 -
Price 45.80 46.82 46.50 41.36 18.24 14.40 11.50 -
P/RPS 6.17 6.04 6.53 6.13 2.94 2.59 2.13 19.38%
P/EPS 44.55 63.30 46.80 46.07 20.80 23.20 30.49 6.52%
EY 2.24 1.58 2.14 2.17 4.81 4.31 3.28 -6.15%
DY 2.40 2.35 2.80 3.14 0.00 0.00 0.00 -
P/NAPS 19.24 18.15 15.15 11.33 5.05 4.69 3.97 30.07%

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