[DLADY] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
18-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 36.18%
YoY- 41.63%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 882,179 810,647 696,625 691,847 711,567 604,732 513,650 9.42%
PBT 165,801 141,553 90,104 82,481 57,858 64,780 59,930 18.46%
Tax -42,421 -33,471 -26,217 -22,081 -15,211 -17,525 -16,865 16.60%
NP 123,380 108,082 63,887 60,400 42,647 47,255 43,065 19.15%
-
NP to SH 123,380 108,082 63,887 60,400 42,647 47,255 43,065 19.15%
-
Tax Rate 25.59% 23.65% 29.10% 26.77% 26.29% 27.05% 28.14% -
Total Cost 758,799 702,565 632,738 631,447 668,920 557,477 470,585 8.28%
-
Net Worth 216,320 259,200 197,766 179,830 161,270 127,352 120,958 10.16%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 166,400 46,400 46,401 42,000 8,319 40,938 40,415 26.57%
Div Payout % 134.87% 42.93% 72.63% 69.54% 19.51% 86.63% 93.85% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 216,320 259,200 197,766 179,830 161,270 127,352 120,958 10.16%
NOSH 64,000 64,000 64,002 63,996 63,996 63,996 63,999 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.99% 13.33% 9.17% 8.73% 5.99% 7.81% 8.38% -
ROE 57.04% 41.70% 32.30% 33.59% 26.44% 37.11% 35.60% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,378.40 1,266.64 1,088.44 1,081.07 1,111.89 944.95 802.59 9.42%
EPS 192.80 168.88 99.82 94.38 66.64 73.84 67.29 19.15%
DPS 260.00 72.50 72.50 65.63 13.00 63.97 63.15 26.57%
NAPS 3.38 4.05 3.09 2.81 2.52 1.99 1.89 10.16%
Adjusted Per Share Value based on latest NOSH - 63,987
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,378.40 1,266.64 1,088.48 1,081.01 1,111.82 944.89 802.58 9.42%
EPS 192.80 168.88 99.82 94.38 66.64 73.84 67.29 19.15%
DPS 260.00 72.50 72.50 65.63 13.00 63.97 63.15 26.57%
NAPS 3.38 4.05 3.0901 2.8099 2.5198 1.9899 1.89 10.16%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 46.44 23.40 17.54 11.62 9.00 12.70 12.00 -
P/RPS 3.37 1.85 1.61 1.07 0.81 1.34 1.50 14.42%
P/EPS 24.09 13.86 17.57 12.31 13.51 17.20 17.83 5.13%
EY 4.15 7.22 5.69 8.12 7.40 5.81 5.61 -4.89%
DY 5.60 3.10 4.13 5.65 1.44 5.04 5.26 1.04%
P/NAPS 13.74 5.78 5.68 4.14 3.57 6.38 6.35 13.71%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 24/02/12 25/02/11 18/02/10 20/02/09 27/02/08 15/02/07 -
Price 42.66 25.80 15.90 11.80 9.40 12.80 11.60 -
P/RPS 3.09 2.04 1.46 1.09 0.85 1.35 1.45 13.42%
P/EPS 22.13 15.28 15.93 12.50 14.11 17.33 17.24 4.24%
EY 4.52 6.55 6.28 8.00 7.09 5.77 5.80 -4.06%
DY 6.09 2.81 4.56 5.56 1.38 5.00 5.44 1.89%
P/NAPS 12.62 6.37 5.15 4.20 3.73 6.43 6.14 12.74%

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