[DLADY] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 31.33%
YoY- 43.69%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 224,793 201,708 183,619 177,129 178,422 150,857 135,998 8.72%
PBT 43,357 31,994 20,332 26,938 19,017 15,047 18,070 15.68%
Tax -11,258 -8,394 -7,010 -6,728 -4,952 -4,063 -5,052 14.27%
NP 32,099 23,600 13,322 20,210 14,065 10,984 13,018 16.21%
-
NP to SH 32,099 23,600 13,322 20,210 14,065 10,984 13,018 16.21%
-
Tax Rate 25.97% 26.24% 34.48% 24.98% 26.04% 27.00% 27.96% -
Total Cost 192,694 178,108 170,297 156,919 164,357 139,873 122,980 7.76%
-
Net Worth 265,600 254,754 209,236 200,308 151,016 140,180 131,844 12.36%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 22,403 22,395 5,401 5,355 - - -
Div Payout % - 94.93% 168.11% 26.73% 38.08% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 265,600 254,754 209,236 200,308 151,016 140,180 131,844 12.36%
NOSH 64,000 64,008 63,986 63,996 63,989 64,009 64,001 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.28% 11.70% 7.26% 11.41% 7.88% 7.28% 9.57% -
ROE 12.09% 9.26% 6.37% 10.09% 9.31% 7.84% 9.87% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 351.24 315.13 286.97 276.78 278.83 235.68 212.49 8.72%
EPS 50.15 36.87 20.82 31.58 21.98 17.16 20.34 16.21%
DPS 0.00 35.00 35.00 8.44 8.37 0.00 0.00 -
NAPS 4.15 3.98 3.27 3.13 2.36 2.19 2.06 12.37%
Adjusted Per Share Value based on latest NOSH - 63,996
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 351.24 315.17 286.90 276.76 278.78 235.71 212.50 8.72%
EPS 50.15 36.88 20.82 31.58 21.98 17.16 20.34 16.21%
DPS 0.00 35.00 34.99 8.44 8.37 0.00 0.00 -
NAPS 4.15 3.9805 3.2693 3.1298 2.3596 2.1903 2.0601 12.36%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 43.20 17.70 16.50 11.68 11.00 11.70 10.20 -
P/RPS 12.30 5.62 5.75 4.22 3.95 4.96 4.80 16.96%
P/EPS 86.13 48.01 79.25 36.99 50.05 68.18 50.15 9.42%
EY 1.16 2.08 1.26 2.70 2.00 1.47 1.99 -8.59%
DY 0.00 1.98 2.12 0.72 0.76 0.00 0.00 -
P/NAPS 10.41 4.45 5.05 3.73 4.66 5.34 4.95 13.17%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 15/11/11 29/11/10 24/11/09 18/11/08 20/11/07 28/11/06 -
Price 42.68 21.80 17.80 11.50 9.00 12.70 11.70 -
P/RPS 12.15 6.92 6.20 4.15 3.23 5.39 5.51 14.07%
P/EPS 85.10 59.13 85.49 36.42 40.95 74.01 57.52 6.73%
EY 1.18 1.69 1.17 2.75 2.44 1.35 1.74 -6.26%
DY 0.00 1.61 1.97 0.73 0.93 0.00 0.00 -
P/NAPS 10.28 5.48 5.44 3.67 3.81 5.80 5.68 10.38%

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