[DLADY] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 35.59%
YoY- 69.18%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 656,393 431,601 214,053 810,647 599,243 397,535 196,643 122.86%
PBT 121,062 77,706 37,117 141,553 103,976 71,984 34,553 130.15%
Tax -31,507 -20,250 -9,651 -33,471 -24,265 -15,871 -6,215 194.23%
NP 89,555 57,456 27,466 108,082 79,711 56,113 28,338 114.90%
-
NP to SH 89,555 57,456 27,466 108,082 79,711 56,113 28,338 114.90%
-
Tax Rate 26.03% 26.06% 26.00% 23.65% 23.34% 22.05% 17.99% -
Total Cost 566,838 374,145 186,587 702,565 519,532 341,422 168,305 124.18%
-
Net Worth 265,600 233,600 286,720 259,200 254,716 231,030 225,910 11.36%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 83,200 83,200 - 46,400 22,399 - - -
Div Payout % 92.90% 144.81% - 42.93% 28.10% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 265,600 233,600 286,720 259,200 254,716 231,030 225,910 11.36%
NOSH 64,000 64,000 64,000 64,000 63,999 63,997 63,997 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.64% 13.31% 12.83% 13.33% 13.30% 14.12% 14.41% -
ROE 33.72% 24.60% 9.58% 41.70% 31.29% 24.29% 12.54% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,025.61 674.38 334.46 1,266.64 936.33 621.17 307.27 122.85%
EPS 139.93 89.78 42.92 168.88 124.55 87.68 44.28 114.89%
DPS 130.00 130.00 0.00 72.50 35.00 0.00 0.00 -
NAPS 4.15 3.65 4.48 4.05 3.98 3.61 3.53 11.35%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,025.61 674.38 334.46 1,266.64 936.32 621.15 307.25 122.86%
EPS 139.93 89.78 42.92 168.88 124.55 87.68 44.28 114.89%
DPS 130.00 130.00 0.00 72.50 35.00 0.00 0.00 -
NAPS 4.15 3.65 4.48 4.05 3.98 3.6099 3.5299 11.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 43.20 35.20 34.26 23.40 17.70 18.60 16.36 -
P/RPS 4.21 5.22 10.24 1.85 1.89 2.99 5.32 -14.40%
P/EPS 30.87 39.21 79.83 13.86 14.21 21.21 36.95 -11.26%
EY 3.24 2.55 1.25 7.22 7.04 4.71 2.71 12.60%
DY 3.01 3.69 0.00 3.10 1.98 0.00 0.00 -
P/NAPS 10.41 9.64 7.65 5.78 4.45 5.15 4.63 71.37%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 24/05/12 24/02/12 15/11/11 18/08/11 18/05/11 -
Price 42.68 41.36 31.56 25.80 21.80 18.24 17.56 -
P/RPS 4.16 6.13 9.44 2.04 2.33 2.94 5.71 -18.98%
P/EPS 30.50 46.07 73.54 15.28 17.50 20.80 39.66 -16.02%
EY 3.28 2.17 1.36 6.55 5.71 4.81 2.52 19.15%
DY 3.05 3.14 0.00 2.81 1.61 0.00 0.00 -
P/NAPS 10.28 11.33 7.04 6.37 5.48 5.05 4.97 62.12%

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