[DLADY] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -76.48%
YoY- 5.67%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 249,786 196,894 227,682 206,268 214,053 196,643 170,454 6.56%
PBT 45,787 23,016 31,168 39,211 37,117 34,553 28,283 8.35%
Tax -11,899 -5,988 -8,102 -10,189 -9,651 -6,215 -7,471 8.05%
NP 33,888 17,028 23,066 29,022 27,466 28,338 20,812 8.45%
-
NP to SH 33,888 17,028 23,066 29,022 27,466 28,338 20,812 8.45%
-
Tax Rate 25.99% 26.02% 25.99% 25.99% 26.00% 17.99% 26.42% -
Total Cost 215,898 179,866 204,616 177,246 186,587 168,305 149,642 6.29%
-
Net Worth 191,360 174,080 211,199 245,119 286,720 225,910 200,952 -0.81%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 191,360 174,080 211,199 245,119 286,720 225,910 200,952 -0.81%
NOSH 64,000 64,000 64,000 64,000 64,000 63,997 63,997 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.57% 8.65% 10.13% 14.07% 12.83% 14.41% 12.21% -
ROE 17.71% 9.78% 10.92% 11.84% 9.58% 12.54% 10.36% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 390.29 307.65 355.75 322.29 334.46 307.27 266.34 6.56%
EPS 52.95 26.60 36.00 45.35 42.92 44.28 32.52 8.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.72 3.30 3.83 4.48 3.53 3.14 -0.81%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 390.29 307.65 355.75 322.29 334.46 307.25 266.33 6.57%
EPS 52.95 26.60 36.00 45.35 42.92 44.28 32.52 8.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.72 3.30 3.83 4.48 3.5299 3.1399 -0.81%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 52.22 47.78 47.38 47.60 34.26 16.36 12.20 -
P/RPS 13.38 15.53 13.32 14.77 10.24 5.32 4.58 19.54%
P/EPS 98.62 179.58 131.46 104.97 79.83 36.95 37.52 17.45%
EY 1.01 0.56 0.76 0.95 1.25 2.71 2.67 -14.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.46 17.57 14.36 12.43 7.65 4.63 3.89 28.40%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/04/16 26/05/15 27/05/14 28/05/13 24/05/12 18/05/11 18/05/10 -
Price 54.00 46.80 47.30 48.50 31.56 17.56 12.30 -
P/RPS 13.84 15.21 13.30 15.05 9.44 5.71 4.62 20.04%
P/EPS 101.98 175.90 131.24 106.95 73.54 39.66 37.82 17.95%
EY 0.98 0.57 0.76 0.93 1.36 2.52 2.64 -15.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.06 17.21 14.33 12.66 7.04 4.97 3.92 28.96%

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