[DLADY] YoY 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- -29.58%
YoY- -34.08%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 263,759 224,793 201,708 183,619 177,129 178,422 150,857 9.74%
PBT 57,084 43,357 31,994 20,332 26,938 19,017 15,047 24.85%
Tax -14,816 -11,258 -8,394 -7,010 -6,728 -4,952 -4,063 24.04%
NP 42,268 32,099 23,600 13,322 20,210 14,065 10,984 25.15%
-
NP to SH 42,268 32,099 23,600 13,322 20,210 14,065 10,984 25.15%
-
Tax Rate 25.95% 25.97% 26.24% 34.48% 24.98% 26.04% 27.00% -
Total Cost 221,491 192,694 178,108 170,297 156,919 164,357 139,873 7.95%
-
Net Worth 238,720 265,600 254,754 209,236 200,308 151,016 140,180 9.26%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - 22,403 22,395 5,401 5,355 - -
Div Payout % - - 94.93% 168.11% 26.73% 38.08% - -
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 238,720 265,600 254,754 209,236 200,308 151,016 140,180 9.26%
NOSH 64,000 64,000 64,008 63,986 63,996 63,989 64,009 -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 16.03% 14.28% 11.70% 7.26% 11.41% 7.88% 7.28% -
ROE 17.71% 12.09% 9.26% 6.37% 10.09% 9.31% 7.84% -
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 412.12 351.24 315.13 286.97 276.78 278.83 235.68 9.75%
EPS 66.05 50.15 36.87 20.82 31.58 21.98 17.16 25.16%
DPS 0.00 0.00 35.00 35.00 8.44 8.37 0.00 -
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 412.12 351.24 315.17 286.90 276.76 278.78 235.71 9.74%
EPS 66.05 50.15 36.88 20.82 31.58 21.98 17.16 25.16%
DPS 0.00 0.00 35.00 34.99 8.44 8.37 0.00 -
NAPS 3.73 4.15 3.9805 3.2693 3.1298 2.3596 2.1903 9.26%
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 11.40 12.30 5.62 5.75 4.22 3.95 4.96 14.86%
P/EPS 71.16 86.13 48.01 79.25 36.99 50.05 68.18 0.71%
EY 1.41 1.16 2.08 1.26 2.70 2.00 1.47 -0.69%
DY 0.00 0.00 1.98 2.12 0.72 0.76 0.00 -
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 11.40 12.15 6.92 6.20 4.15 3.23 5.39 13.28%
P/EPS 71.16 85.10 59.13 85.49 36.42 40.95 74.01 -0.65%
EY 1.41 1.18 1.69 1.17 2.75 2.44 1.35 0.72%
DY 0.00 0.00 1.61 1.97 0.73 0.93 0.00 -
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