Tuesday, 3 April 2012

Coastal versus Dutch Lady (A Comparative Study)


3.4.2012 5.3.2012
Coastal Dutch Lady
Income Statement
31/12/2011 31/12/2011
RM (m) RM (m)
Revenue 719.31 810.65
Gross Profit 196.67 304.47
Operating Profit  - 139.372
Financing costs -0.519 -0.919
PBT 191.636 141.553
PAT 190.954 108.082
EPS (basic) sen 39.51 168.88
EPS (diluted) sen
Balance Sheet
NCA 98.487 74.048
CA 1042.326 324.465
Total Assets 1140.813 398.513
Total Equity 770.798 259.154
NCL 16.936 4.051
CL 353.079 135.308
Total Liabilities 370.015 139.359
Total Eq + Liab 1140.813 398.513
Net assets per share 1.595 4.05
Cash & Eq 150 193.143
LT Borrowings 11.414 0
ST Borrowings 4.089 0
Net Cash 134.497 193.143
Inventories 819.277 93.448
Trade & other receivables 72.347 36.713
Trade & other payables 348.967 121.831
Quick Ratio 0.63 1.71
Current Ratio 2.95 2.40
Cash flow statement
PBT 191.636 141.553
OPBCWC 194.058
Cash from Operations 61.380 188.290
Net CFO 59.471 161.940
CFI 14.510 -7.135
CFF -75.736 -47.319
Capex -16.547 -10.882
FCF 42.924 151.058
Dividends paid -40.231 -46.400
DPS (sen) 8.33 72.5
No of ord shares (m)
basic 483.229 64
diluted
Financial Ratios
Gross Profit Margin 27.34% 37.56%
Net Profit Margin 26.55% 13.33%
Asset Turnover 0.63 2.03
Financial Leverage 1.48 1.54
ROA 16.74% 27.12%
ROC 30.01% 163.73%
ROE 24.77% 41.71%
Valuation 3.4.2012 5.3.2012
Price  2.02 29.5
Market cap (m) 976.12 1888.00
P/E 5.11 17.47
P/BV 1.27 7.29
P/FCF 22.74 12.50
P/Div 24.26 40.69
DPO ratio 0.21 0.43
EY 19.56% 5.72%
FCF/P 4.40% 8.00%
DY 4.12% 2.46%

No comments: