[DLADY] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -0.81%
YoY- 50.13%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 969,456 1,004,100 874,395 828,057 722,814 693,735 700,021 5.57%
PBT 140,271 178,631 167,896 144,118 96,374 98,098 61,972 14.57%
Tax -36,468 -46,323 -42,960 -36,907 -24,961 -25,639 -16,872 13.70%
NP 103,803 132,308 124,936 107,211 71,413 72,459 45,100 14.89%
-
NP to SH 103,803 132,308 124,936 107,211 71,413 72,459 45,100 14.89%
-
Tax Rate 26.00% 25.93% 25.59% 25.61% 25.90% 26.14% 27.23% -
Total Cost 865,653 871,792 749,459 720,846 651,401 621,276 654,921 4.75%
-
Net Worth 174,080 211,199 245,119 286,720 225,910 200,952 170,197 0.37%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 140,800 166,441 166,400 46,403 46,394 41,995 8,318 60.20%
Div Payout % 135.64% 125.80% 133.19% 43.28% 64.97% 57.96% 18.44% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 174,080 211,199 245,119 286,720 225,910 200,952 170,197 0.37%
NOSH 64,000 64,000 64,000 64,000 63,997 63,997 63,983 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.71% 13.18% 14.29% 12.95% 9.88% 10.44% 6.44% -
ROE 59.63% 62.65% 50.97% 37.39% 31.61% 36.06% 26.50% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1,514.78 1,568.91 1,366.24 1,293.84 1,129.44 1,084.00 1,094.06 5.57%
EPS 162.19 206.73 195.21 167.52 111.59 113.22 70.49 14.89%
DPS 220.00 260.00 260.00 72.50 72.50 65.63 13.00 60.19%
NAPS 2.72 3.30 3.83 4.48 3.53 3.14 2.66 0.37%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1,514.78 1,568.91 1,366.24 1,293.84 1,129.40 1,083.96 1,093.78 5.57%
EPS 162.19 206.73 195.21 167.52 111.58 113.22 70.47 14.89%
DPS 220.00 260.00 260.00 72.50 72.49 65.62 13.00 60.19%
NAPS 2.72 3.30 3.83 4.48 3.5299 3.1399 2.6593 0.37%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 47.78 47.38 47.60 34.26 16.36 12.20 9.00 -
P/RPS 3.15 3.02 3.48 2.65 1.45 1.13 0.82 25.13%
P/EPS 29.46 22.92 24.38 20.45 14.66 10.78 12.77 14.94%
EY 3.39 4.36 4.10 4.89 6.82 9.28 7.83 -13.01%
DY 4.60 5.49 5.46 2.12 4.43 5.38 1.44 21.34%
P/NAPS 17.57 14.36 12.43 7.65 4.63 3.89 3.38 31.59%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 27/05/14 28/05/13 24/05/12 18/05/11 18/05/10 26/05/09 -
Price 46.80 47.30 48.50 31.56 17.56 12.30 10.70 -
P/RPS 3.09 3.01 3.55 2.44 1.55 1.13 0.98 21.08%
P/EPS 28.85 22.88 24.84 18.84 15.74 10.86 15.18 11.29%
EY 3.47 4.37 4.03 5.31 6.35 9.21 6.59 -10.13%
DY 4.70 5.50 5.36 2.30 4.13 5.34 1.21 25.36%
P/NAPS 17.21 14.33 12.66 7.04 4.97 3.92 4.02 27.41%

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