Tuesday 6 March 2012

Dutch Lady: How do you value this stock?


Dutch Lady


FYE 31st Dec
Qtr  Year Revenue Earnings  EPS Div NAV ttm-EPS ROE
Q4 2011 211.404 28.37 44.33 37.5 4.05 168.88 41.70%
Q3 2011 201.708 23.6 36.87 35 3.98 141.48 35.55%
Q2 2011 200.892 27.775 43.4 0 3.61 125.43 34.75%
Q1 2011 196.643 28.338 44.28 0 3.53 111.59 31.61%
Q4 2010 156.768 10.835 16.93 37.5 3.09 99.83 32.31%
Q3 2010 183.619 13.822 20.82 35 3.27 107.98 33.02%
Q2 2010 185.784 18.918 29.56 0 3.07 118.74 38.68%
Q1 2010 170.454 20.812 32.52 0 3.14 113.23 36.06%
Q4 2009 169.521 16.048 25.08 57.19 2.81 94.39 33.59%
Q3 2009 177.129 20.21 31.58 8.44
Q2 2009 176.631 15.389 24.05 0
Q1 2009 168.566 8.753 13.68 0








Dutch Lady 31/12/2011 31/12/2010 Absolute Chg Change
Revenue 810.65 696.63 114.02 16.37%
Gross Profit 304.47 248.664 55.81 22.44%
Operating Profit 139.372 89.221 50.15 56.21%
Financing costs -0.919 0 -0.92 #DIV/0!
PBT 141.553 90.104 51.45 57.10%
PAT 108.082 63.887 44.20 69.18%
EPS (basic) sen 168.88 99.82 69.06 69.18%
NCA 74.048 73.246 0.80 1.09%
CA 324.465 234.244 90.22 38.52%
Total Assets 398.513 307.49 91.02 29.60%
Total Equity 259.154 197.472 61.68 31.24%
NCL 4.051 3.757 0.29 7.83%
CL 135.308 106.261 29.05 27.34%
Total Liabilities 139.359 110.018 29.34 26.67%
Total Eq + Liab 398.513 307.49 91.02 29.60%
Net assets per share 4.05 3.09 0.96 31.07%
Cash & Eq 193.143 85.657 107.49 125.48%
LT Borrowings 0 0 0.00 #DIV/0!
ST Borrowings 0 0 0.00 #DIV/0!
Net Cash 193.143 85.657 107.49 125.48%
Inventories 93.448 72.722 20.73 28.50%
Trade receivables 36.713 75.176 -38.46 -51.16%
Trade payables 121.831 99.638 22.19 22.27%
Current Ratio 2.40 2.20 0.19 8.78%
PBT 141.553 90.104 51.45 57.10%
OPBCWC 0.00 #DIV/0!
Cash from Operations 188.290 123.391 64.90 52.60%
Net CFO 161.940 98.389 63.55 64.59%
CFI -7.135 -8.064 0.93 -11.52%
CFF -47.319 -46.400 -0.92 1.98%
Capex -10.882 -9.089 -1.79 19.73%
FCF 151.058 89.300 61.76 69.16%
Dividends paid -46.400 -46.400 0.00 0.00%
DPS (sen) 72.5 72.5 0.00 0.00%
No of ord shares (m) 64 64 0.00 0.00%
Financial Ratios
Net Profit Margin 13.33% 9.17% 0.04 45.38%
Asset Turnover 2.03 2.27 -0.23 -10.21%
Financial Leverage 1.54 1.56 -0.02 -1.24%
ROA 27.12% 20.78% 0.06 30.54%
ROC 163.73% 57.14% 1.07 186.57%
ROE 41.71% 32.35% 0.09 28.91%
Valuation 5.3.2012 5.3.2011
Price  29.5 17.38 12.12 69.74%
Market cap (m) 1888.00 1112.32 775.68 69.74%
P/E 17.47 17.41 0.06 0.33%
P/BV 7.29 5.63 1.65 29.34%
P/FCF 12.50 12.46 0.04 0.34%
P/Div 40.69 23.97 16.72 69.74%
DPO ratio 0.43 0.73 -0.30 -40.89%
EY 5.72% 5.74% 0.00 -0.33%
FCF/P 8.00% 8.03% 0.00 -0.34%
DY 2.46% 4.17% -0.02 -41.08%


The price of Dutch Lady was RM 29.50 on 5.3.2012.  Its price a year ago, on 5.3.2011 was RM 17.38.  However, look at their  PEs.  Today, Dutch Lady is trading at PE of 17.47 while it was trading at PE of 17.41 a year ago.  :-)

No comments: