[DLADY] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 98.01%
YoY- 41.24%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 214,053 810,647 599,243 397,535 196,643 696,625 539,857 -45.99%
PBT 37,117 141,553 103,976 71,984 34,553 90,104 74,161 -36.93%
Tax -9,651 -33,471 -24,265 -15,871 -6,215 -26,217 -21,109 -40.62%
NP 27,466 108,082 79,711 56,113 28,338 63,887 53,052 -35.49%
-
NP to SH 27,466 108,082 79,711 56,113 28,338 63,887 53,052 -35.49%
-
Tax Rate 26.00% 23.65% 23.34% 22.05% 17.99% 29.10% 28.46% -
Total Cost 186,587 702,565 519,532 341,422 168,305 632,738 486,805 -47.20%
-
Net Worth 286,720 259,200 254,716 231,030 225,910 197,766 209,289 23.32%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 46,400 22,399 - - 46,401 22,401 -
Div Payout % - 42.93% 28.10% - - 72.63% 42.22% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 286,720 259,200 254,716 231,030 225,910 197,766 209,289 23.32%
NOSH 64,000 64,000 63,999 63,997 63,997 64,002 64,002 -0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.83% 13.33% 13.30% 14.12% 14.41% 9.17% 9.83% -
ROE 9.58% 41.70% 31.29% 24.29% 12.54% 32.30% 25.35% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 334.46 1,266.64 936.33 621.17 307.27 1,088.44 843.49 -45.99%
EPS 42.92 168.88 124.55 87.68 44.28 99.82 82.89 -35.49%
DPS 0.00 72.50 35.00 0.00 0.00 72.50 35.00 -
NAPS 4.48 4.05 3.98 3.61 3.53 3.09 3.27 23.33%
Adjusted Per Share Value based on latest NOSH - 63,997
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 334.46 1,266.64 936.32 621.15 307.25 1,088.48 843.53 -45.99%
EPS 42.92 168.88 124.55 87.68 44.28 99.82 82.89 -35.49%
DPS 0.00 72.50 35.00 0.00 0.00 72.50 35.00 -
NAPS 4.48 4.05 3.98 3.6099 3.5299 3.0901 3.2701 23.32%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 34.26 23.40 17.70 18.60 16.36 17.54 16.50 -
P/RPS 10.24 1.85 1.89 2.99 5.32 1.61 1.96 200.78%
P/EPS 79.83 13.86 14.21 21.21 36.95 17.57 19.91 152.17%
EY 1.25 7.22 7.04 4.71 2.71 5.69 5.02 -60.38%
DY 0.00 3.10 1.98 0.00 0.00 4.13 2.12 -
P/NAPS 7.65 5.78 4.45 5.15 4.63 5.68 5.05 31.86%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 24/02/12 15/11/11 18/08/11 18/05/11 25/02/11 29/11/10 -
Price 31.56 25.80 21.80 18.24 17.56 15.90 17.80 -
P/RPS 9.44 2.04 2.33 2.94 5.71 1.46 2.11 171.26%
P/EPS 73.54 15.28 17.50 20.80 39.66 15.93 21.47 127.05%
EY 1.36 6.55 5.71 4.81 2.52 6.28 4.66 -55.96%
DY 0.00 2.81 1.61 0.00 0.00 4.56 1.97 -
P/NAPS 7.04 6.37 5.48 5.05 4.97 5.15 5.44 18.73%

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