[DLADY] YoY TTM 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- -9.06%
YoY- 18.9%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 945,519 867,798 756,011 709,378 687,667 697,957 567,800 8.86%
PBT 187,801 158,639 119,921 97,152 78,734 50,463 67,530 18.56%
Tax -48,112 -40,714 -29,373 -28,052 -20,618 -12,964 -18,463 17.29%
NP 139,689 117,925 90,548 69,100 58,116 37,499 49,067 19.03%
-
NP to SH 139,689 117,925 90,548 69,100 58,116 37,499 49,067 19.03%
-
Tax Rate 25.62% 25.66% 24.49% 28.87% 26.19% 25.69% 27.34% -
Total Cost 805,830 749,873 665,463 640,278 629,551 660,458 518,733 7.61%
-
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 166,400 107,200 68,801 58,989 8,363 26,966 21,316 40.80%
Div Payout % 119.12% 90.91% 75.98% 85.37% 14.39% 71.91% 43.44% -
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 14.77% 13.59% 11.98% 9.74% 8.45% 5.37% 8.64% -
ROE 58.52% 44.40% 35.54% 33.02% 29.01% 24.83% 35.00% -
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 1,477.37 1,355.93 1,181.11 1,108.64 1,074.54 1,090.73 887.06 8.86%
EPS 218.26 184.26 141.46 107.99 90.81 58.60 76.66 19.03%
DPS 260.00 167.50 107.50 92.19 13.07 42.13 33.30 40.80%
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 1,477.37 1,355.93 1,181.27 1,108.40 1,074.48 1,090.56 887.19 8.86%
EPS 218.26 184.26 141.48 107.97 90.81 58.59 76.67 19.02%
DPS 260.00 167.50 107.50 92.17 13.07 42.13 33.31 40.79%
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 3.18 3.19 1.50 1.49 1.09 1.01 1.32 15.76%
P/EPS 21.53 23.45 12.51 15.28 12.86 18.77 15.26 5.89%
EY 4.64 4.27 7.99 6.54 7.77 5.33 6.55 -5.57%
DY 5.53 3.88 6.07 5.59 1.12 3.83 2.85 11.66%
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 3.18 3.15 1.85 1.61 1.07 0.83 1.43 14.23%
P/EPS 21.53 23.16 15.41 16.48 12.66 15.36 16.57 4.45%
EY 4.64 4.32 6.49 6.07 7.90 6.51 6.04 -4.29%
DY 5.53 3.92 4.93 5.18 1.14 4.68 2.62 13.24%
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