| Dutch Lady | 31/12/2011 | 31/12/2010 | Change |
| Revenue | 810.65 | 696.63 | 16.37% |
| Gross Profit | 304.47 | 248.664 | 22.44% |
| Operating Profit | 139.372 | 89.221 | 56.21% |
| Financing costs | -0.919 | 0 | #DIV/0! |
| PBT | 141.553 | 90.104 | 57.10% |
| PAT | 108.082 | 63.887 | 69.18% |
| EPS (basic) sen | 168.88 | 99.82 | 69.18% |
| NCA | 74.048 | 73.246 | 1.09% |
| CA | 324.465 | 234.244 | 38.52% |
| Total Assets | 398.513 | 307.49 | 29.60% |
| Total Equity | 259.154 | 197.472 | 31.24% |
| NCL | 4.051 | 3.757 | 7.83% |
| CL | 135.308 | 106.261 | 27.34% |
| Total Liabilities | 139.359 | 110.018 | 26.67% |
| Total Eq + Liab | 398.513 | 307.49 | 29.60% |
| Net assets per share | 4.05 | 3.09 | 31.07% |
| Cash & Eq | 193.143 | 85.657 | 125.48% |
| LT Borrowings | 0 | 0 | #DIV/0! |
| ST Borrowings | 0 | 0 | #DIV/0! |
| Net Cash | 193.143 | 85.657 | 125.48% |
| Inventories | 93.448 | 72.722 | 28.50% |
| Trade receivables | 36.713 | 75.176 | -51.16% |
| Trade payables | 121.831 | 99.638 | 22.27% |
| Current Ratio | 2.40 | 2.20 | 8.78% |
| PBT | 141.553 | 90.104 | 57.10% |
| OPBCWC | #DIV/0! | ||
| Cash from Operations | 188.290 | 123.391 | 52.60% |
| Net CFO | 161.940 | 98.389 | 64.59% |
| CFI | -7.135 | -8.064 | -11.52% |
| CFF | -47.319 | -46.400 | 1.98% |
| Capex | -10.882 | -9.089 | 19.73% |
| FCF | 151.058 | 89.300 | 69.16% |
| Dividends paid | -46.400 | -46.400 | 0.00% |
| DPS (sen) | 72.5 | 72.5 | 0.00% |
| No of ord shares (m) | 64 | 64 | 0.00% |
| Financial Ratios | |||
| Net Profit Margin | 13.33% | 9.17% | 45.38% |
| Asset Turnover | 2.03 | 2.27 | -10.21% |
| Financial Leverage | 1.54 | 1.56 | -1.24% |
| ROA | 27.12% | 20.78% | 30.54% |
| ROC | 163.73% | 57.14% | 186.57% |
| ROE | 41.71% | 32.35% | 28.91% |
| Valuation | |||
| Price (5.3.2012) | 29.5 | ||
| Market cap (m) | 1888.00 | ||
| P/E | 17.47 | ||
| P/BV | 7.29 | ||
| P/FCF | 12.50 | ||
| P/Div | 40.69 | ||
| DPO ratio | 0.43 | ||
| EY | 5.72% | ||
| FCF/P | 8.00% | ||
| DY | 2.46% | ||
| 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 | |||
| Announcement Date | Financial Yr. End | Qtr | Period End | Revenue RM '000 | Profit/Lost RM'000 | EPS | Amended | ||||||
| 24-Feb-12 | 31-Dec-11 | 4 | 31-Dec-11 | 211,404 | 28,370 | 44.33 | - | ||||||
| 15-Nov-11 | 31-Dec-11 | 3 | 30-Sep-11 | 201,708 | 23,600 | 36.87 | - | ||||||
| 18-Aug-11 | 31-Dec-11 | 2 | 30-Jun-11 | 200,892 | 27,775 | 43.40 | - | ||||||
| 18-May-11 | 31-Dec-11 | 1 | 31-Mar-11 | 196,643 | 28,338 | 44.28 | - | ||||||
No comments:
Post a Comment