[DLADY] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 5.38%
YoY- 19.23%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 270,900 263,842 262,953 225,786 211,404 156,768 169,521 8.12%
PBT 34,352 45,871 43,612 44,739 37,576 15,943 22,991 6.91%
Tax -9,130 -11,919 -11,212 -10,914 -9,206 -5,108 -6,943 4.66%
NP 25,222 33,952 32,400 33,825 28,370 10,835 16,048 7.82%
-
NP to SH 25,222 33,952 32,400 33,825 28,370 10,835 16,048 7.82%
-
Tax Rate 26.58% 25.98% 25.71% 24.39% 24.50% 32.04% 30.20% -
Total Cost 245,678 229,890 230,553 191,961 183,034 145,933 153,473 8.15%
-
Net Worth 157,440 156,800 188,252 216,320 259,200 197,756 179,804 -2.18%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 70,400 70,400 83,241 83,200 24,000 23,999 36,594 11.51%
Div Payout % 279.12% 207.35% 256.92% 245.97% 84.60% 221.50% 228.03% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 157,440 156,800 188,252 216,320 259,200 197,756 179,804 -2.18%
NOSH 64,000 64,000 64,000 64,000 64,000 63,998 63,987 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.31% 12.87% 12.32% 14.98% 13.42% 6.91% 9.47% -
ROE 16.02% 21.65% 17.21% 15.64% 10.95% 5.48% 8.93% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 423.28 412.25 410.66 352.79 330.32 244.95 264.93 8.11%
EPS 39.40 53.05 50.60 52.90 44.33 16.93 25.08 7.81%
DPS 110.00 110.00 130.00 130.00 37.50 37.50 57.19 11.51%
NAPS 2.46 2.45 2.94 3.38 4.05 3.09 2.81 -2.19%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 423.28 412.25 410.66 352.79 330.32 244.95 264.88 8.12%
EPS 39.40 53.05 50.60 52.90 44.33 16.93 25.08 7.81%
DPS 110.00 110.00 130.00 130.00 37.50 37.50 57.18 11.51%
NAPS 2.46 2.45 2.94 3.38 4.05 3.0899 2.8094 -2.18%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 47.76 42.40 47.14 46.44 23.40 17.54 11.62 -
P/RPS 11.28 10.28 11.59 13.16 7.08 7.16 4.39 17.02%
P/EPS 121.19 79.92 93.16 87.87 52.79 103.60 46.33 17.37%
EY 0.83 1.25 1.07 1.14 1.89 0.97 2.16 -14.72%
DY 2.30 2.59 2.76 2.80 1.60 2.14 4.92 -11.89%
P/NAPS 19.41 17.31 16.03 13.74 5.78 5.68 4.14 29.35%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 24/02/15 25/02/14 26/02/13 24/02/12 25/02/11 18/02/10 -
Price 52.00 46.06 48.00 42.66 25.80 15.90 11.80 -
P/RPS 12.28 11.17 11.81 12.09 7.81 6.49 4.45 18.42%
P/EPS 131.95 86.82 94.86 80.72 58.20 93.92 47.05 18.74%
EY 0.76 1.15 1.05 1.24 1.72 1.06 2.13 -15.77%
DY 2.12 2.39 2.71 3.05 1.45 2.36 4.85 -12.87%
P/NAPS 21.14 18.80 16.33 12.62 6.37 5.15 4.20 30.89%

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