[DLADY] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 66.46%
YoY- 18.21%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 495,911 227,682 982,686 719,733 455,974 206,268 882,179 -31.95%
PBT 63,972 31,168 186,674 143,062 85,978 39,211 165,801 -47.09%
Tax -16,632 -8,102 -48,410 -37,198 -22,382 -10,189 -42,421 -46.52%
NP 47,340 23,066 138,264 105,864 63,596 29,022 123,380 -47.28%
-
NP to SH 47,340 23,066 138,264 105,864 63,596 29,022 123,380 -47.28%
-
Tax Rate 26.00% 25.99% 25.93% 26.00% 26.03% 25.99% 25.59% -
Total Cost 448,571 204,616 844,422 613,869 392,378 177,246 758,799 -29.63%
-
Net Worth 165,119 211,199 188,192 238,720 196,479 245,119 216,320 -16.51%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 70,400 - 166,428 83,200 83,200 - 166,400 -43.73%
Div Payout % 148.71% - 120.37% 78.59% 130.83% - 134.87% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 165,119 211,199 188,192 238,720 196,479 245,119 216,320 -16.51%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.55% 10.13% 14.07% 14.71% 13.95% 14.07% 13.99% -
ROE 28.67% 10.92% 73.47% 44.35% 32.37% 11.84% 57.04% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 774.86 355.75 1,535.18 1,124.58 712.46 322.29 1,378.40 -31.95%
EPS 73.95 36.00 216.00 165.40 99.35 45.35 192.80 -47.30%
DPS 110.00 0.00 260.00 130.00 130.00 0.00 260.00 -43.73%
NAPS 2.58 3.30 2.94 3.73 3.07 3.83 3.38 -16.51%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 774.86 355.75 1,535.18 1,124.58 712.46 322.29 1,378.40 -31.95%
EPS 73.95 36.00 216.00 165.40 99.35 45.35 192.80 -47.30%
DPS 110.00 0.00 260.00 130.00 130.00 0.00 260.00 -43.73%
NAPS 2.58 3.30 2.94 3.73 3.07 3.83 3.38 -16.51%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 46.50 47.38 47.14 47.00 47.02 47.60 46.44 -
P/RPS 6.00 13.32 3.08 4.18 6.60 14.77 3.37 47.05%
P/EPS 62.86 131.46 21.82 28.41 47.32 104.97 24.09 89.86%
EY 1.59 0.76 4.58 3.52 2.11 0.95 4.15 -47.34%
DY 2.37 0.00 5.52 2.77 2.76 0.00 5.60 -43.71%
P/NAPS 18.02 14.36 16.03 12.60 15.32 12.43 13.74 19.87%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 25/02/14 26/11/13 27/08/13 28/05/13 26/02/13 -
Price 46.82 47.30 48.00 47.00 46.50 48.50 42.66 -
P/RPS 6.04 13.30 3.14 4.18 6.53 15.05 3.09 56.52%
P/EPS 63.30 131.24 22.22 28.41 46.80 106.95 22.13 101.89%
EY 1.58 0.76 4.50 3.52 2.14 0.93 4.52 -50.47%
DY 2.35 0.00 5.42 2.77 2.80 0.00 6.09 -47.08%
P/NAPS 18.15 14.33 16.33 12.60 15.15 12.66 12.62 27.49%

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