[DLADY] YoY TTM 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- 4.63%
YoY- 14.15%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,001,663 1,000,244 982,686 882,180 810,647 696,625 691,847 6.35%
PBT 188,737 148,423 186,674 165,802 141,554 90,104 82,481 14.78%
Tax -47,757 -38,582 -48,410 -42,422 -33,471 -26,217 -22,081 13.71%
NP 140,980 109,841 138,264 123,380 108,083 63,887 60,400 15.16%
-
NP to SH 140,980 109,841 138,264 123,380 108,083 63,887 60,400 15.16%
-
Tax Rate 25.30% 25.99% 25.93% 25.59% 23.65% 29.10% 26.77% -
Total Cost 860,683 890,403 844,422 758,800 702,564 632,738 631,447 5.29%
-
Net Worth 157,440 156,800 188,160 216,320 259,200 197,756 179,804 -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 140,800 140,800 166,441 166,400 46,403 46,394 41,995 22.32%
Div Payout % 99.87% 128.19% 120.38% 134.87% 42.93% 72.62% 69.53% -
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 157,440 156,800 188,160 216,320 259,200 197,756 179,804 -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 14.07% 10.98% 14.07% 13.99% 13.33% 9.17% 8.73% -
ROE 89.55% 70.05% 73.48% 57.04% 41.70% 32.31% 33.59% -
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 1,565.10 1,562.88 1,535.45 1,378.41 1,266.64 1,088.50 1,081.23 6.35%
EPS 220.28 171.63 216.04 192.78 168.88 99.83 94.39 15.16%
DPS 220.00 220.00 260.00 260.00 72.50 72.50 65.63 22.32%
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 1,565.10 1,562.88 1,535.45 1,378.41 1,266.64 1,088.48 1,081.01 6.35%
EPS 220.28 171.63 216.04 192.78 168.88 99.82 94.38 15.16%
DPS 220.00 220.00 260.00 260.00 72.50 72.49 65.62 22.32%
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 3.05 2.71 3.07 3.37 1.85 1.61 1.07 19.06%
P/EPS 21.68 24.70 21.82 24.09 13.86 17.57 12.31 9.88%
EY 4.61 4.05 4.58 4.15 7.22 5.69 8.12 -8.99%
DY 4.61 5.19 5.52 5.60 3.10 4.13 5.65 -3.33%
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 3.32 2.95 3.13 3.09 2.04 1.46 1.09 20.38%
P/EPS 23.61 26.84 22.22 22.13 15.28 15.93 12.50 11.17%
EY 4.24 3.73 4.50 4.52 6.55 6.28 8.00 -10.03%
DY 4.23 4.78 5.42 6.09 2.81 4.56 5.56 -4.45%
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