[DLADY] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.97%
YoY- 60.66%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 874,395 828,057 722,814 693,735 700,021 636,860 535,635 8.50%
PBT 167,896 144,118 96,374 98,098 61,972 52,771 68,777 16.02%
Tax -42,960 -36,907 -24,961 -25,639 -16,872 -14,226 -19,126 14.42%
NP 124,936 107,211 71,413 72,459 45,100 38,545 49,651 16.60%
-
NP to SH 124,936 107,211 71,413 72,459 45,100 38,545 49,651 16.60%
-
Tax Rate 25.59% 25.61% 25.90% 26.14% 27.23% 26.96% 27.81% -
Total Cost 749,459 720,846 651,401 621,276 654,921 598,315 485,984 7.47%
-
Net Worth 245,119 286,720 225,910 200,952 170,197 133,810 135,698 10.34%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 166,400 46,403 46,394 41,995 8,318 21,610 40,423 26.56%
Div Payout % 133.19% 43.28% 64.97% 57.96% 18.44% 56.07% 81.41% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 245,119 286,720 225,910 200,952 170,197 133,810 135,698 10.34%
NOSH 64,000 64,000 63,997 63,997 63,983 64,024 64,008 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 14.29% 12.95% 9.88% 10.44% 6.44% 6.05% 9.27% -
ROE 50.97% 37.39% 31.61% 36.06% 26.50% 28.81% 36.59% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,366.24 1,293.84 1,129.44 1,084.00 1,094.06 994.71 836.82 8.50%
EPS 195.21 167.52 111.59 113.22 70.49 60.20 77.57 16.61%
DPS 260.00 72.50 72.50 65.63 13.00 33.76 63.15 26.57%
NAPS 3.83 4.48 3.53 3.14 2.66 2.09 2.12 10.34%
Adjusted Per Share Value based on latest NOSH - 63,997
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,366.24 1,293.84 1,129.40 1,083.96 1,093.78 995.09 836.93 8.50%
EPS 195.21 167.52 111.58 113.22 70.47 60.23 77.58 16.60%
DPS 260.00 72.50 72.49 65.62 13.00 33.77 63.16 26.56%
NAPS 3.83 4.48 3.5299 3.1399 2.6593 2.0908 2.1203 10.34%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 47.60 34.26 16.36 12.20 9.00 12.60 11.80 -
P/RPS 3.48 2.65 1.45 1.13 0.82 1.27 1.41 16.23%
P/EPS 24.38 20.45 14.66 10.78 12.77 20.93 15.21 8.17%
EY 4.10 4.89 6.82 9.28 7.83 4.78 6.57 -7.55%
DY 5.46 2.12 4.43 5.38 1.44 2.68 5.35 0.33%
P/NAPS 12.43 7.65 4.63 3.89 3.38 6.03 5.57 14.30%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 24/05/12 18/05/11 18/05/10 26/05/09 26/05/08 21/05/07 -
Price 48.50 31.56 17.56 12.30 10.70 12.90 12.10 -
P/RPS 3.55 2.44 1.55 1.13 0.98 1.30 1.45 16.07%
P/EPS 24.84 18.84 15.74 10.86 15.18 21.43 15.60 8.05%
EY 4.03 5.31 6.35 9.21 6.59 4.67 6.41 -7.43%
DY 5.36 2.30 4.13 5.34 1.21 2.62 5.22 0.44%
P/NAPS 12.66 7.04 4.97 3.92 4.02 6.17 5.71 14.17%

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