[DLADY] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 33.53%
YoY- 19.62%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 719,733 656,393 599,243 539,857 522,326 546,226 453,001 8.01%
PBT 143,062 121,062 103,976 74,161 59,490 38,614 52,931 18.00%
Tax -37,198 -31,507 -24,265 -21,109 -15,138 -9,731 -14,292 17.26%
NP 105,864 89,555 79,711 53,052 44,352 28,883 38,639 18.27%
-
NP to SH 105,864 89,555 79,711 53,052 44,352 28,883 38,639 18.27%
-
Tax Rate 26.00% 26.03% 23.34% 28.46% 25.45% 25.20% 27.00% -
Total Cost 613,869 566,838 519,532 486,805 477,974 517,343 414,362 6.76%
-
Net Worth 238,720 265,600 254,716 209,289 200,319 151,038 140,167 9.27%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 83,200 83,200 22,399 22,401 5,401 5,356 19,335 27.50%
Div Payout % 78.59% 92.90% 28.10% 42.22% 12.18% 18.55% 50.04% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 238,720 265,600 254,716 209,289 200,319 151,038 140,167 9.27%
NOSH 64,000 64,000 63,999 64,002 63,999 63,999 64,003 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.71% 13.64% 13.30% 9.83% 8.49% 5.29% 8.53% -
ROE 44.35% 33.72% 31.29% 25.35% 22.14% 19.12% 27.57% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1,124.58 1,025.61 936.33 843.49 816.13 853.48 707.77 8.01%
EPS 165.40 139.93 124.55 82.89 69.30 45.13 60.37 18.27%
DPS 130.00 130.00 35.00 35.00 8.44 8.37 30.21 27.50%
NAPS 3.73 4.15 3.98 3.27 3.13 2.36 2.19 9.27%
Adjusted Per Share Value based on latest NOSH - 63,986
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1,124.58 1,025.61 936.32 843.53 816.13 853.48 707.81 8.01%
EPS 165.40 139.93 124.55 82.89 69.30 45.13 60.37 18.27%
DPS 130.00 130.00 35.00 35.00 8.44 8.37 30.21 27.50%
NAPS 3.73 4.15 3.98 3.2701 3.13 2.36 2.1901 9.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 47.00 43.20 17.70 16.50 11.68 11.00 11.70 -
P/RPS 4.18 4.21 1.89 1.96 1.43 1.29 1.65 16.74%
P/EPS 28.41 30.87 14.21 19.91 16.85 24.37 19.38 6.57%
EY 3.52 3.24 7.04 5.02 5.93 4.10 5.16 -6.17%
DY 2.77 3.01 1.98 2.12 0.72 0.76 2.58 1.19%
P/NAPS 12.60 10.41 4.45 5.05 3.73 4.66 5.34 15.36%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 27/11/12 15/11/11 29/11/10 24/11/09 18/11/08 20/11/07 -
Price 47.00 42.68 21.80 17.80 11.50 9.00 12.70 -
P/RPS 4.18 4.16 2.33 2.11 1.41 1.05 1.79 15.16%
P/EPS 28.41 30.50 17.50 21.47 16.59 19.94 21.04 5.12%
EY 3.52 3.28 5.71 4.66 6.03 5.01 4.75 -4.86%
DY 2.77 3.05 1.61 1.97 0.73 0.93 2.38 2.55%
P/NAPS 12.60 10.28 5.48 5.44 3.67 3.81 5.80 13.79%

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