[DLADY] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
18-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -20.59%
YoY- 16.59%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 225,786 211,404 156,768 169,521 165,341 151,731 114,799 11.92%
PBT 44,739 37,576 15,943 22,991 19,244 11,849 14,599 20.49%
Tax -10,914 -9,206 -5,108 -6,943 -5,480 -3,233 -4,171 17.37%
NP 33,825 28,370 10,835 16,048 13,764 8,616 10,428 21.64%
-
NP to SH 33,825 28,370 10,835 16,048 13,764 8,616 10,428 21.64%
-
Tax Rate 24.39% 24.50% 32.04% 30.20% 28.48% 27.29% 28.57% -
Total Cost 191,961 183,034 145,933 153,473 151,577 143,115 104,371 10.67%
-
Net Worth 216,320 259,200 197,756 179,804 161,251 127,383 120,987 10.15%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 83,200 24,000 23,999 36,594 2,962 21,610 21,316 25.45%
Div Payout % 245.97% 84.60% 221.50% 228.03% 21.52% 250.82% 204.42% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 216,320 259,200 197,756 179,804 161,251 127,383 120,987 10.15%
NOSH 64,000 64,000 63,998 63,987 63,988 64,011 64,014 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.98% 13.42% 6.91% 9.47% 8.32% 5.68% 9.08% -
ROE 15.64% 10.95% 5.48% 8.93% 8.54% 6.76% 8.62% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 352.79 330.32 244.95 264.93 258.39 237.04 179.33 11.92%
EPS 52.90 44.33 16.93 25.08 21.51 13.46 16.29 21.66%
DPS 130.00 37.50 37.50 57.19 4.63 33.76 33.30 25.45%
NAPS 3.38 4.05 3.09 2.81 2.52 1.99 1.89 10.16%
Adjusted Per Share Value based on latest NOSH - 63,987
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 352.79 330.32 244.95 264.88 258.35 237.08 179.37 11.92%
EPS 52.90 44.33 16.93 25.08 21.51 13.46 16.29 21.66%
DPS 130.00 37.50 37.50 57.18 4.63 33.77 33.31 25.45%
NAPS 3.38 4.05 3.0899 2.8094 2.5196 1.9904 1.8904 10.15%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 46.44 23.40 17.54 11.62 9.00 12.70 12.00 -
P/RPS 13.16 7.08 7.16 4.39 3.48 5.36 6.69 11.92%
P/EPS 87.87 52.79 103.60 46.33 41.84 94.35 73.66 2.98%
EY 1.14 1.89 0.97 2.16 2.39 1.06 1.36 -2.89%
DY 2.80 1.60 2.14 4.92 0.51 2.66 2.78 0.11%
P/NAPS 13.74 5.78 5.68 4.14 3.57 6.38 6.35 13.71%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 24/02/12 25/02/11 18/02/10 20/02/09 27/02/08 15/02/07 -
Price 42.66 25.80 15.90 11.80 9.40 12.80 11.60 -
P/RPS 12.09 7.81 6.49 4.45 3.64 5.40 6.47 10.97%
P/EPS 80.72 58.20 93.92 47.05 43.70 95.10 71.21 2.10%
EY 1.24 1.72 1.06 2.13 2.29 1.05 1.40 -2.00%
DY 3.05 1.45 2.36 4.85 0.49 2.64 2.87 1.01%
P/NAPS 12.62 6.37 5.15 4.20 3.73 6.43 6.14 12.74%

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