[DLADY] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 55.87%
YoY- 12.35%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 730,763 736,402 719,733 656,393 599,243 539,857 522,326 5.75%
PBT 154,385 102,552 143,062 121,062 103,976 74,161 59,490 17.21%
Tax -38,627 -26,663 -37,198 -31,507 -24,265 -21,109 -15,138 16.88%
NP 115,758 75,889 105,864 89,555 79,711 53,052 44,352 17.32%
-
NP to SH 115,758 75,889 105,864 89,555 79,711 53,052 44,352 17.32%
-
Tax Rate 25.02% 26.00% 26.00% 26.03% 23.34% 28.46% 25.45% -
Total Cost 615,005 660,513 613,869 566,838 519,532 486,805 477,974 4.28%
-
Net Worth 202,240 193,279 238,720 265,600 254,716 209,289 200,319 0.15%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 70,400 70,400 83,200 83,200 22,399 22,401 5,401 53.37%
Div Payout % 60.82% 92.77% 78.59% 92.90% 28.10% 42.22% 12.18% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 202,240 193,279 238,720 265,600 254,716 209,289 200,319 0.15%
NOSH 64,000 64,000 64,000 64,000 63,999 64,002 63,999 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.84% 10.31% 14.71% 13.64% 13.30% 9.83% 8.49% -
ROE 57.24% 39.26% 44.35% 33.72% 31.29% 25.35% 22.14% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,141.82 1,150.63 1,124.58 1,025.61 936.33 843.49 816.13 5.75%
EPS 180.90 118.60 165.40 139.93 124.55 82.89 69.30 17.33%
DPS 110.00 110.00 130.00 130.00 35.00 35.00 8.44 53.37%
NAPS 3.16 3.02 3.73 4.15 3.98 3.27 3.13 0.15%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,141.82 1,150.63 1,124.58 1,025.61 936.32 843.53 816.13 5.75%
EPS 180.90 118.60 165.40 139.93 124.55 82.89 69.30 17.33%
DPS 110.00 110.00 130.00 130.00 35.00 35.00 8.44 53.37%
NAPS 3.16 3.02 3.73 4.15 3.98 3.2701 3.13 0.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 47.08 46.90 47.00 43.20 17.70 16.50 11.68 -
P/RPS 4.12 4.08 4.18 4.21 1.89 1.96 1.43 19.27%
P/EPS 26.03 39.55 28.41 30.87 14.21 19.91 16.85 7.51%
EY 3.84 2.53 3.52 3.24 7.04 5.02 5.93 -6.98%
DY 2.34 2.35 2.77 3.01 1.98 2.12 0.72 21.69%
P/NAPS 14.90 15.53 12.60 10.41 4.45 5.05 3.73 25.95%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 25/11/14 26/11/13 27/11/12 15/11/11 29/11/10 24/11/09 -
Price 47.72 45.90 47.00 42.68 21.80 17.80 11.50 -
P/RPS 4.18 3.99 4.18 4.16 2.33 2.11 1.41 19.84%
P/EPS 26.38 38.71 28.41 30.50 17.50 21.47 16.59 8.03%
EY 3.79 2.58 3.52 3.28 5.71 4.66 6.03 -7.44%
DY 2.31 2.40 2.77 3.05 1.61 1.97 0.73 21.15%
P/NAPS 15.10 15.20 12.60 10.28 5.48 5.44 3.67 26.57%

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