[DLADY] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 66.46%
YoY- 18.21%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 776,062 730,763 736,402 719,733 656,393 599,243 539,857 6.22%
PBT 149,671 154,385 102,552 143,062 121,062 103,976 74,161 12.40%
Tax -38,421 -38,627 -26,663 -37,198 -31,507 -24,265 -21,109 10.48%
NP 111,250 115,758 75,889 105,864 89,555 79,711 53,052 13.12%
-
NP to SH 111,250 115,758 75,889 105,864 89,555 79,711 53,052 13.12%
-
Tax Rate 25.67% 25.02% 26.00% 26.00% 26.03% 23.34% 28.46% -
Total Cost 664,812 615,005 660,513 613,869 566,838 519,532 486,805 5.32%
-
Net Worth 197,759 202,240 193,279 238,720 265,600 254,716 209,289 -0.93%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 70,400 70,400 83,200 83,200 22,399 22,401 -
Div Payout % - 60.82% 92.77% 78.59% 92.90% 28.10% 42.22% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 197,759 202,240 193,279 238,720 265,600 254,716 209,289 -0.93%
NOSH 64,000 64,000 64,000 64,000 64,000 63,999 64,002 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.34% 15.84% 10.31% 14.71% 13.64% 13.30% 9.83% -
ROE 56.26% 57.24% 39.26% 44.35% 33.72% 31.29% 25.35% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,212.60 1,141.82 1,150.63 1,124.58 1,025.61 936.33 843.49 6.23%
EPS 173.80 180.90 118.60 165.40 139.93 124.55 82.89 13.12%
DPS 0.00 110.00 110.00 130.00 130.00 35.00 35.00 -
NAPS 3.09 3.16 3.02 3.73 4.15 3.98 3.27 -0.93%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,212.60 1,141.82 1,150.63 1,124.58 1,025.61 936.32 843.53 6.22%
EPS 173.80 180.90 118.60 165.40 139.93 124.55 82.89 13.12%
DPS 0.00 110.00 110.00 130.00 130.00 35.00 35.00 -
NAPS 3.09 3.16 3.02 3.73 4.15 3.98 3.2701 -0.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 59.98 47.08 46.90 47.00 43.20 17.70 16.50 -
P/RPS 4.95 4.12 4.08 4.18 4.21 1.89 1.96 16.68%
P/EPS 34.51 26.03 39.55 28.41 30.87 14.21 19.91 9.59%
EY 2.90 3.84 2.53 3.52 3.24 7.04 5.02 -8.73%
DY 0.00 2.34 2.35 2.77 3.01 1.98 2.12 -
P/NAPS 19.41 14.90 15.53 12.60 10.41 4.45 5.05 25.13%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 17/11/15 25/11/14 26/11/13 27/11/12 15/11/11 29/11/10 -
Price 55.40 47.72 45.90 47.00 42.68 21.80 17.80 -
P/RPS 4.57 4.18 3.99 4.18 4.16 2.33 2.11 13.73%
P/EPS 31.87 26.38 38.71 28.41 30.50 17.50 21.47 6.79%
EY 3.14 3.79 2.58 3.52 3.28 5.71 4.66 -6.36%
DY 0.00 2.31 2.40 2.77 3.05 1.61 1.97 -
P/NAPS 17.93 15.10 15.20 12.60 10.28 5.48 5.44 21.96%

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