[DLADY] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 9.19%
YoY- 7.97%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 278,288 268,229 249,706 217,548 200,892 185,784 176,631 7.86%
PBT 65,642 32,804 46,767 40,589 37,431 25,546 19,886 22.01%
Tax -16,866 -8,530 -12,193 -10,599 -9,656 -6,628 -4,497 24.63%
NP 48,776 24,274 34,574 29,990 27,775 18,918 15,389 21.18%
-
NP to SH 48,776 24,274 34,574 29,990 27,775 18,918 15,389 21.18%
-
Tax Rate 25.69% 26.00% 26.07% 26.11% 25.80% 25.95% 22.61% -
Total Cost 229,512 243,955 215,132 187,558 173,117 166,866 161,242 6.05%
-
Net Worth 152,320 165,119 196,479 233,600 231,031 196,475 185,563 -3.23%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 70,400 70,400 83,200 83,200 - - - -
Div Payout % 144.33% 290.02% 240.64% 277.43% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 152,320 165,119 196,479 233,600 231,031 196,475 185,563 -3.23%
NOSH 64,000 64,000 64,000 64,000 63,997 63,998 63,987 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 17.53% 9.05% 13.85% 13.79% 13.83% 10.18% 8.71% -
ROE 32.02% 14.70% 17.60% 12.84% 12.02% 9.63% 8.29% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 434.83 419.11 390.17 339.92 313.91 290.29 276.04 7.86%
EPS 76.20 37.95 54.00 46.86 43.40 29.56 24.05 21.18%
DPS 110.00 110.00 130.00 130.00 0.00 0.00 0.00 -
NAPS 2.38 2.58 3.07 3.65 3.61 3.07 2.90 -3.23%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 434.83 419.11 390.17 339.92 313.89 290.29 275.99 7.86%
EPS 76.20 37.95 54.00 46.86 43.40 29.56 24.05 21.18%
DPS 110.00 110.00 130.00 130.00 0.00 0.00 0.00 -
NAPS 2.38 2.58 3.07 3.65 3.6099 3.0699 2.8994 -3.23%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 45.42 46.50 47.02 35.20 18.60 13.10 10.90 -
P/RPS 10.45 11.09 12.05 10.36 5.93 4.51 3.95 17.59%
P/EPS 59.60 122.60 87.04 75.12 42.86 44.32 45.32 4.66%
EY 1.68 0.82 1.15 1.33 2.33 2.26 2.21 -4.46%
DY 2.42 2.37 2.76 3.69 0.00 0.00 0.00 -
P/NAPS 19.08 18.02 15.32 9.64 5.15 4.27 3.76 31.07%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 26/08/14 27/08/13 28/08/12 18/08/11 18/08/10 25/08/09 -
Price 45.80 46.82 46.50 41.36 18.24 14.40 11.50 -
P/RPS 10.53 11.17 11.92 12.17 5.81 4.96 4.17 16.68%
P/EPS 60.10 123.44 86.08 88.26 42.03 48.71 47.82 3.88%
EY 1.66 0.81 1.16 1.13 2.38 2.05 2.09 -3.76%
DY 2.40 2.35 2.80 3.14 0.00 0.00 0.00 -
P/NAPS 19.24 18.15 15.15 11.33 5.05 4.69 3.97 30.07%

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