[DLADY] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 22.25%
YoY- 31.68%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 279,592 255,581 240,491 263,759 224,793 201,708 183,619 7.25%
PBT 52,789 65,727 38,580 57,084 43,357 31,994 20,332 17.21%
Tax -12,132 -15,773 -10,031 -14,816 -11,258 -8,394 -7,010 9.56%
NP 40,657 49,954 28,549 42,268 32,099 23,600 13,322 20.41%
-
NP to SH 40,657 49,954 28,549 42,268 32,099 23,600 13,322 20.41%
-
Tax Rate 22.98% 24.00% 26.00% 25.95% 25.97% 26.24% 34.48% -
Total Cost 238,935 205,627 211,942 221,491 192,694 178,108 170,297 5.80%
-
Net Worth 197,759 202,240 193,279 238,720 265,600 254,754 209,236 -0.93%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 22,403 22,395 -
Div Payout % - - - - - 94.93% 168.11% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 197,759 202,240 193,279 238,720 265,600 254,754 209,236 -0.93%
NOSH 64,000 64,000 64,000 64,000 64,000 64,008 63,986 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.54% 19.55% 11.87% 16.03% 14.28% 11.70% 7.26% -
ROE 20.56% 24.70% 14.77% 17.71% 12.09% 9.26% 6.37% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 436.86 399.35 375.77 412.12 351.24 315.13 286.97 7.24%
EPS 63.50 78.10 44.60 66.05 50.15 36.87 20.82 20.40%
DPS 0.00 0.00 0.00 0.00 0.00 35.00 35.00 -
NAPS 3.09 3.16 3.02 3.73 4.15 3.98 3.27 -0.93%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 436.86 399.35 375.77 412.12 351.24 315.17 286.90 7.25%
EPS 63.50 78.10 44.60 66.05 50.15 36.88 20.82 20.40%
DPS 0.00 0.00 0.00 0.00 0.00 35.00 34.99 -
NAPS 3.09 3.16 3.02 3.73 4.15 3.9805 3.2693 -0.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 59.98 47.08 46.90 47.00 43.20 17.70 16.50 -
P/RPS 13.73 11.79 12.48 11.40 12.30 5.62 5.75 15.59%
P/EPS 94.42 60.32 105.14 71.16 86.13 48.01 79.25 2.95%
EY 1.06 1.66 0.95 1.41 1.16 2.08 1.26 -2.83%
DY 0.00 0.00 0.00 0.00 0.00 1.98 2.12 -
P/NAPS 19.41 14.90 15.53 12.60 10.41 4.45 5.05 25.13%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 17/11/15 25/11/14 26/11/13 27/11/12 15/11/11 29/11/10 -
Price 55.40 47.72 45.90 47.00 42.68 21.80 17.80 -
P/RPS 12.68 11.95 12.22 11.40 12.15 6.92 6.20 12.65%
P/EPS 87.21 61.14 102.90 71.16 85.10 59.13 85.49 0.33%
EY 1.15 1.64 0.97 1.41 1.18 1.69 1.17 -0.28%
DY 0.00 0.00 0.00 0.00 0.00 1.61 1.97 -
P/NAPS 17.93 15.10 15.20 12.60 10.28 5.48 5.44 21.96%

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