[DLADY] YoY Cumulative 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- -65.54%
YoY- 137.77%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 206,268 214,053 196,643 170,454 168,566 180,112 147,984 5.68%
PBT 39,211 37,117 34,553 28,283 12,666 8,552 20,561 11.34%
Tax -10,189 -9,651 -6,215 -7,471 -3,913 -2,252 -5,551 10.64%
NP 29,022 27,466 28,338 20,812 8,753 6,300 15,010 11.60%
-
NP to SH 29,022 27,466 28,338 20,812 8,753 6,300 15,010 11.60%
-
Tax Rate 25.99% 26.00% 17.99% 26.42% 30.89% 26.33% 27.00% -
Total Cost 177,246 186,587 168,305 149,642 159,813 173,812 132,974 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 11.84% 9.58% 12.54% 10.36% 5.14% 4.71% 11.06% -
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 322.29 334.46 307.27 266.34 263.45 281.32 231.19 5.68%
EPS 45.35 42.92 44.28 32.52 13.68 9.84 23.45 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 322.29 334.46 307.25 266.33 263.38 281.43 231.23 5.68%
EPS 45.35 42.92 44.28 32.52 13.68 9.84 23.45 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 14.77 10.24 5.32 4.58 3.42 4.48 5.10 19.37%
P/EPS 104.97 79.83 36.95 37.52 65.79 128.05 50.32 13.02%
EY 0.95 1.25 2.71 2.67 1.52 0.78 1.99 -11.58%
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 15.05 9.44 5.71 4.62 4.06 4.59 5.23 19.24%
P/EPS 106.95 73.54 39.66 37.82 78.22 131.10 51.60 12.90%
EY 0.93 1.36 2.52 2.64 1.28 0.76 1.94 -11.52%
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