[DLADY] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 5.75%
YoY- 17.01%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 828,057 722,814 693,735 700,021 636,860 535,635 469,586 9.90%
PBT 144,118 96,374 98,098 61,972 52,771 68,777 40,889 23.33%
Tax -36,907 -24,961 -25,639 -16,872 -14,226 -19,126 -11,393 21.61%
NP 107,211 71,413 72,459 45,100 38,545 49,651 29,496 23.97%
-
NP to SH 107,211 71,413 72,459 45,100 38,545 49,651 29,496 23.97%
-
Tax Rate 25.61% 25.90% 26.14% 27.23% 26.96% 27.81% 27.86% -
Total Cost 720,846 651,401 621,276 654,921 598,315 485,984 440,090 8.56%
-
Net Worth 286,720 225,910 200,952 170,197 133,810 135,698 126,744 14.56%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 46,403 46,394 41,995 8,318 21,610 40,423 40,420 2.32%
Div Payout % 43.28% 64.97% 57.96% 18.44% 56.07% 81.41% 137.04% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 286,720 225,910 200,952 170,197 133,810 135,698 126,744 14.56%
NOSH 64,000 63,997 63,997 63,983 64,024 64,008 64,012 -0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.95% 9.88% 10.44% 6.44% 6.05% 9.27% 6.28% -
ROE 37.39% 31.61% 36.06% 26.50% 28.81% 36.59% 23.27% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,293.84 1,129.44 1,084.00 1,094.06 994.71 836.82 733.59 9.90%
EPS 167.52 111.59 113.22 70.49 60.20 77.57 46.08 23.97%
DPS 72.50 72.50 65.63 13.00 33.76 63.15 63.15 2.32%
NAPS 4.48 3.53 3.14 2.66 2.09 2.12 1.98 14.56%
Adjusted Per Share Value based on latest NOSH - 63,983
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,293.84 1,129.40 1,083.96 1,093.78 995.09 836.93 733.73 9.90%
EPS 167.52 111.58 113.22 70.47 60.23 77.58 46.09 23.97%
DPS 72.50 72.49 65.62 13.00 33.77 63.16 63.16 2.32%
NAPS 4.48 3.5299 3.1399 2.6593 2.0908 2.1203 1.9804 14.56%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 34.26 16.36 12.20 9.00 12.60 11.80 7.50 -
P/RPS 2.65 1.45 1.13 0.82 1.27 1.41 1.02 17.23%
P/EPS 20.45 14.66 10.78 12.77 20.93 15.21 16.28 3.87%
EY 4.89 6.82 9.28 7.83 4.78 6.57 6.14 -3.71%
DY 2.12 4.43 5.38 1.44 2.68 5.35 8.42 -20.51%
P/NAPS 7.65 4.63 3.89 3.38 6.03 5.57 3.79 12.40%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 18/05/11 18/05/10 26/05/09 26/05/08 21/05/07 23/05/06 -
Price 31.56 17.56 12.30 10.70 12.90 12.10 9.05 -
P/RPS 2.44 1.55 1.13 0.98 1.30 1.45 1.23 12.08%
P/EPS 18.84 15.74 10.86 15.18 21.43 15.60 19.64 -0.69%
EY 5.31 6.35 9.21 6.59 4.67 6.41 5.09 0.70%
DY 2.30 4.13 5.34 1.21 2.62 5.22 6.98 -16.87%
P/NAPS 7.04 4.97 3.92 4.02 6.17 5.71 4.57 7.46%

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