[DLADY] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.82%
YoY- 54.98%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 867,798 756,011 709,378 687,667 697,957 567,800 502,541 9.52%
PBT 158,639 119,921 97,152 78,734 50,463 67,530 55,531 19.09%
Tax -40,714 -29,373 -28,052 -20,618 -12,964 -18,463 -15,546 17.38%
NP 117,925 90,548 69,100 58,116 37,499 49,067 39,985 19.73%
-
NP to SH 117,925 90,548 69,100 58,116 37,499 49,067 39,985 19.73%
-
Tax Rate 25.66% 24.49% 28.87% 26.19% 25.69% 27.34% 28.00% -
Total Cost 749,873 665,463 640,278 629,551 660,458 518,733 462,556 8.37%
-
Net Worth 265,600 254,754 209,236 200,308 151,016 140,180 131,844 12.36%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 107,200 68,801 58,989 8,363 26,966 21,316 40,420 17.63%
Div Payout % 90.91% 75.98% 85.37% 14.39% 71.91% 43.44% 101.09% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 265,600 254,754 209,236 200,308 151,016 140,180 131,844 12.36%
NOSH 64,000 64,008 63,986 63,996 63,989 64,009 64,001 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.59% 11.98% 9.74% 8.45% 5.37% 8.64% 7.96% -
ROE 44.40% 35.54% 33.02% 29.01% 24.83% 35.00% 30.33% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,355.93 1,181.11 1,108.64 1,074.54 1,090.73 887.06 785.20 9.52%
EPS 184.26 141.46 107.99 90.81 58.60 76.66 62.47 19.73%
DPS 167.50 107.50 92.19 13.07 42.13 33.30 63.15 17.63%
NAPS 4.15 3.98 3.27 3.13 2.36 2.19 2.06 12.37%
Adjusted Per Share Value based on latest NOSH - 63,996
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,355.93 1,181.27 1,108.40 1,074.48 1,090.56 887.19 785.22 9.52%
EPS 184.26 141.48 107.97 90.81 58.59 76.67 62.48 19.73%
DPS 167.50 107.50 92.17 13.07 42.13 33.31 63.16 17.63%
NAPS 4.15 3.9805 3.2693 3.1298 2.3596 2.1903 2.0601 12.36%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 43.20 17.70 16.50 11.68 11.00 11.70 10.20 -
P/RPS 3.19 1.50 1.49 1.09 1.01 1.32 1.30 16.12%
P/EPS 23.45 12.51 15.28 12.86 18.77 15.26 16.33 6.21%
EY 4.27 7.99 6.54 7.77 5.33 6.55 6.12 -5.81%
DY 3.88 6.07 5.59 1.12 3.83 2.85 6.19 -7.48%
P/NAPS 10.41 4.45 5.05 3.73 4.66 5.34 4.95 13.17%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 15/11/11 29/11/10 24/11/09 18/11/08 20/11/07 28/11/06 -
Price 42.68 21.80 17.80 11.50 9.00 12.70 11.70 -
P/RPS 3.15 1.85 1.61 1.07 0.83 1.43 1.49 13.27%
P/EPS 23.16 15.41 16.48 12.66 15.36 16.57 18.73 3.59%
EY 4.32 6.49 6.07 7.90 6.51 6.04 5.34 -3.46%
DY 3.92 4.93 5.18 1.14 4.68 2.62 5.40 -5.19%
P/NAPS 10.28 5.48 5.44 3.67 3.81 5.80 5.68 10.38%

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