[DLADY] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 37.83%
YoY- 137.77%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 825,072 856,212 786,572 681,816 674,264 720,448 591,936 5.68%
PBT 156,844 148,468 138,212 113,132 50,664 34,208 82,244 11.34%
Tax -40,756 -38,604 -24,860 -29,884 -15,652 -9,008 -22,204 10.64%
NP 116,088 109,864 113,352 83,248 35,012 25,200 60,040 11.60%
-
NP to SH 116,088 109,864 113,352 83,248 35,012 25,200 60,040 11.60%
-
Tax Rate 25.99% 26.00% 17.99% 26.42% 30.89% 26.33% 27.00% -
Total Cost 708,984 746,348 673,220 598,568 639,252 695,248 531,896 4.90%
-
Net Worth 245,119 286,720 225,910 200,952 170,197 133,810 135,698 10.34%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 245,119 286,720 225,910 200,952 170,197 133,810 135,698 10.34%
NOSH 64,000 64,000 63,997 63,997 63,983 64,024 64,008 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 14.07% 12.83% 14.41% 12.21% 5.19% 3.50% 10.14% -
ROE 47.36% 38.32% 50.18% 41.43% 20.57% 18.83% 44.25% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,289.18 1,337.83 1,229.07 1,065.38 1,053.80 1,125.27 924.78 5.68%
EPS 181.40 171.68 177.12 130.08 54.72 39.36 93.80 11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 4.48 3.53 3.14 2.66 2.09 2.12 10.34%
Adjusted Per Share Value based on latest NOSH - 63,997
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,289.18 1,337.83 1,229.02 1,065.34 1,053.54 1,125.70 924.90 5.68%
EPS 181.40 171.68 177.11 130.08 54.71 39.38 93.81 11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 4.48 3.5299 3.1399 2.6593 2.0908 2.1203 10.34%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 47.60 34.26 16.36 12.20 9.00 12.60 11.80 -
P/RPS 3.69 2.56 1.33 1.15 0.85 1.12 1.28 19.27%
P/EPS 26.24 19.96 9.24 9.38 16.45 32.01 12.58 13.02%
EY 3.81 5.01 10.83 10.66 6.08 3.12 7.95 -11.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.43 7.65 4.63 3.89 3.38 6.03 5.57 14.30%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 24/05/12 18/05/11 18/05/10 26/05/09 26/05/08 21/05/07 -
Price 48.50 31.56 17.56 12.30 10.70 12.90 12.10 -
P/RPS 3.76 2.36 1.43 1.15 1.02 1.15 1.31 19.19%
P/EPS 26.74 18.38 9.91 9.46 19.55 32.77 12.90 12.90%
EY 3.74 5.44 10.09 10.58 5.11 3.05 7.75 -11.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.66 7.04 4.97 3.92 4.02 6.17 5.71 14.17%

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