[DLADY] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 4.59%
YoY- 2.39%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 950,364 991,822 911,948 863,202 795,070 712,476 690,394 5.46%
PBT 177,314 127,944 171,956 155,412 143,968 107,658 65,104 18.16%
Tax -45,708 -33,264 -44,764 -40,500 -31,742 -28,198 -16,820 18.12%
NP 131,606 94,680 127,192 114,912 112,226 79,460 48,284 18.18%
-
NP to SH 131,606 94,680 127,192 114,912 112,226 79,460 48,284 18.18%
-
Tax Rate 25.78% 26.00% 26.03% 26.06% 22.05% 26.19% 25.84% -
Total Cost 818,758 897,142 784,756 748,290 682,844 633,016 642,110 4.13%
-
Net Worth 152,320 165,119 196,479 233,600 231,030 196,474 185,609 -3.23%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 140,800 140,800 166,400 166,400 - - - -
Div Payout % 106.99% 148.71% 130.83% 144.81% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 152,320 165,119 196,479 233,600 231,030 196,474 185,609 -3.23%
NOSH 64,000 64,000 64,000 64,000 63,997 63,998 64,003 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 13.85% 9.55% 13.95% 13.31% 14.12% 11.15% 6.99% -
ROE 86.40% 57.34% 64.74% 49.19% 48.58% 40.44% 26.01% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1,484.94 1,549.72 1,424.92 1,348.75 1,242.35 1,113.28 1,078.69 5.46%
EPS 205.60 147.90 198.70 179.56 175.36 124.16 75.44 18.17%
DPS 220.00 220.00 260.00 260.00 0.00 0.00 0.00 -
NAPS 2.38 2.58 3.07 3.65 3.61 3.07 2.90 -3.23%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1,484.94 1,549.72 1,424.92 1,348.75 1,242.30 1,113.24 1,078.74 5.46%
EPS 205.60 147.90 198.70 179.56 175.35 124.16 75.44 18.17%
DPS 220.00 220.00 260.00 260.00 0.00 0.00 0.00 -
NAPS 2.38 2.58 3.07 3.65 3.6099 3.0699 2.9001 -3.23%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 45.42 46.50 47.02 35.20 18.60 13.10 10.90 -
P/RPS 3.06 3.00 3.30 2.61 1.50 1.18 1.01 20.28%
P/EPS 22.09 31.43 23.66 19.60 10.61 10.55 14.45 7.32%
EY 4.53 3.18 4.23 5.10 9.43 9.48 6.92 -6.81%
DY 4.84 4.73 5.53 7.39 0.00 0.00 0.00 -
P/NAPS 19.08 18.02 15.32 9.64 5.15 4.27 3.76 31.07%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 26/08/14 27/08/13 28/08/12 18/08/11 18/08/10 25/08/09 -
Price 45.80 46.82 46.50 41.36 18.24 14.40 11.50 -
P/RPS 3.08 3.02 3.26 3.07 1.47 1.29 1.07 19.25%
P/EPS 22.27 31.65 23.40 23.04 10.40 11.60 15.24 6.52%
EY 4.49 3.16 4.27 4.34 9.61 8.62 6.56 -6.12%
DY 4.80 4.70 5.59 6.29 0.00 0.00 0.00 -
P/NAPS 19.24 18.15 15.15 11.33 5.05 4.69 3.97 30.07%

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