[DLADY] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -55.64%
YoY- 36.16%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 227,682 206,268 214,053 196,643 170,454 168,566 180,112 3.98%
PBT 31,168 39,211 37,117 34,553 28,283 12,666 8,552 24.04%
Tax -8,102 -10,189 -9,651 -6,215 -7,471 -3,913 -2,252 23.77%
NP 23,066 29,022 27,466 28,338 20,812 8,753 6,300 24.13%
-
NP to SH 23,066 29,022 27,466 28,338 20,812 8,753 6,300 24.13%
-
Tax Rate 25.99% 25.99% 26.00% 17.99% 26.42% 30.89% 26.33% -
Total Cost 204,616 177,246 186,587 168,305 149,642 159,813 173,812 2.75%
-
Net Worth 211,199 245,119 286,720 225,910 200,952 170,197 133,810 7.89%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 211,199 245,119 286,720 225,910 200,952 170,197 133,810 7.89%
NOSH 64,000 64,000 64,000 63,997 63,997 63,983 64,024 -0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 10.13% 14.07% 12.83% 14.41% 12.21% 5.19% 3.50% -
ROE 10.92% 11.84% 9.58% 12.54% 10.36% 5.14% 4.71% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 355.75 322.29 334.46 307.27 266.34 263.45 281.32 3.98%
EPS 36.00 45.35 42.92 44.28 32.52 13.68 9.84 24.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.83 4.48 3.53 3.14 2.66 2.09 7.90%
Adjusted Per Share Value based on latest NOSH - 63,997
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 355.75 322.29 334.46 307.25 266.33 263.38 281.43 3.98%
EPS 36.00 45.35 42.92 44.28 32.52 13.68 9.84 24.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.83 4.48 3.5299 3.1399 2.6593 2.0908 7.89%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 47.38 47.60 34.26 16.36 12.20 9.00 12.60 -
P/RPS 13.32 14.77 10.24 5.32 4.58 3.42 4.48 19.90%
P/EPS 131.46 104.97 79.83 36.95 37.52 65.79 128.05 0.43%
EY 0.76 0.95 1.25 2.71 2.67 1.52 0.78 -0.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.36 12.43 7.65 4.63 3.89 3.38 6.03 15.55%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 28/05/13 24/05/12 18/05/11 18/05/10 26/05/09 26/05/08 -
Price 47.30 48.50 31.56 17.56 12.30 10.70 12.90 -
P/RPS 13.30 15.05 9.44 5.71 4.62 4.06 4.59 19.39%
P/EPS 131.24 106.95 73.54 39.66 37.82 78.22 131.10 0.01%
EY 0.76 0.93 1.36 2.52 2.64 1.28 0.76 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.33 12.66 7.04 4.97 3.92 4.02 6.17 15.07%

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