Tuesday 6 March 2012

Padini (At a Glance)


6.3.2012
Padini
Income Statement
30/6/2011 30/6/2010 Absolute Chg       Change
Revenue 568.48 518.84 49.64 9.57%
Gross Profit 290.80 259.28 31.52 12.16%
Operating Profit 106.63 87.374 19.26 22.04%
Financing costs -1.573 -1.094 -0.48 43.78%
PBT 105.057 86.28 18.78 21.76%
PAT 75.694 60.974 14.72 24.14%
EPS (basic) sen 11.51 9.27 2.24 24.16%
Balance Sheet
NCA 94.585 92.257 2.33 2.52%
CA 349.754 264.325 85.43 32.32%
Total Assets 444.339 356.582 87.76 24.61%
Total Equity 282.677 234.332 48.35 20.63%
NCL 23.715 10.899 12.82 117.59%
CL 137.947 111.351 26.60 23.88%
Total Liabilities 161.662 122.25 39.41 32.24%
Total Eq + Liab 444.339 356.582 87.76 24.61%
Net assets per share 0.430 0.356 0.07 20.63%
Cash & Eq 138.622 135.025 3.60 2.66%
LT Borrowings 22.151 10.125 12.03 118.78%
ST Borrowings 24.948 26.128 -1.18 -4.52%
Net Cash 91.523 98.772 -7.25 -7.34%
Inventories 170.955 76.554 94.40 123.31%
Trade receivables 39.433 32.561 6.87 21.11%
Trade payables 93.94 58.62 35.32 60.25%
Quick Ratio 1.30 1.69 -0.39 -23.14%
Current Ratio 2.54 2.37 0.16 6.81%
Cash flow statement
PBT 105.057 86.280 18.78 21.76%
OPBCWC 129.019 111.207 17.81 16.02%
Cash from Operations 60.017 137.997 -77.98 -56.51%
Net CFO -2.104 93.513 -95.62 -102.25%
CFI -2.276 -26.351 24.08 -91.36%
CFF 8.773 3.084 5.69 184.47%
Capex -24.728 -25.690 0.96 -3.74%
FCF -26.832 67.823 -94.66 -139.56%
Dividends paid -26.316 -29.606 3.29 -11.11%
DPS (sen) 4.00 4.50 -0.50 -11.11%
No of ord shares (m) 657.91 657.91 0.00 0.00%
Financial Ratios
Net Profit Margin 13.32% 11.75% 1.56% 13.30%
Asset Turnover 1.28 1.46 -0.18 -12.07%
Financial Leverage 1.57 1.52 0.05 3.30%
ROA 17.04% 17.10% -0.06% -0.38%
ROC 39.60% 44.98% -5.38% -11.96%
ROE 26.78% 26.02% 0.76% 2.91%
Valuation 6.3.2012 4.3.2011
Price  1.53 1.09 0.44 40.37%
Market cap (m) 1006.60 717.12 289.48 40.37%
P/E 13.30 11.76 1.54 13.07%
P/BV 3.56 3.06 0.50 16.36%
P/FCF -37.51 10.57 -48.09 -454.80%
P/Div 38.25 24.22 14.03 57.92%
DPO ratio 0.35 0.49 -0.14 -28.40%
EY 7.52% 8.50% -0.98% -11.56%
FCF/P -2.67% 9.46% -12.12% -128.18%
DY 2.61% 4.13% -1.51% -36.67%








Announcement
Date
Financial
Yr. End
QtrPeriod EndRevenue
RM '000
Profit/Lost
RM'000
EPSAmended
29-Nov-1130-Jun-12130-Sep-11178,11526,9464.10-
26-Aug-1130-Jun-11430-Jun-11132,14618,0762.75-
30-May-1130-Jun-11331-Mar-11147,96024,3863.71-
25-Feb-1130-Jun-11231-Dec-10141,81414,4842.20-


ttm-EPS  12.76 sen
Price  RM 1.53
PE (ttm)  12x

Stock Performance Chart for Padini Holdings Berhad

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.  :-)

LPI (At a Glance)


6.3.2012
LPI 31/12/2011 31/12/2010 Change
Revenue 902.70 751.70 20.09%
Net earned premium 526.70 462.5 13.88%
Operating Profit 201.2 183.2 9.83%
Financing costs -1.9 -2.6 -26.92%
PBT 200.1 181.3 10.37%
PAT 154.5 137.9 12.04%
EPS (basic) sen 70.1 63.8 9.87%
NCA #DIV/0!
CA #DIV/0!
Total Assets 2405.215 2246.462 7.07%
Total Equity 1181.584 1160.242 1.84%
NCL #DIV/0!
CL #DIV/0!
Total Liabilities 1223.631 1086.22 12.65%
Total Eq + Liab 2405.215 2246.462 7.07%
Net assets per share 5.34 5.24 1.84%
Cash & Eq 415.424 600.074 -30.77%
LT Borrowings 39.5 52.88 -25.30%
ST Borrowings #DIV/0!
Net Cash 375.924 547.194 -31.30%
Inventories #DIV/0!
Trade receivables 105.087 79.906 31.51%
Trade payables 61.333 56.068 9.39%
Current Ratio #DIV/0! #DIV/0! #DIV/0!
PBT 200.100 181.300 10.37%
OPBCWC #DIV/0!
Cash from Operations -31.365 367.406 -108.54%
Net CFO -12.173 380.996 -103.20%
CFI -6.248 -5.507 13.46%
CFF -167.017 4.230 -4048.39%
Capex 0.317 0.243 30.45%
FCF -11.856 381.239 -103.11%
Dividends paid -154.198 -70.555 118.55%
DPS (sen) 0.70 0.32 118.55%
No of ord shares (m) 221.324 221.324 0.00%
Financial Ratios
Net Profit Margin 17.12% 18.35% -6.70%
Asset Turnover 0.38 0.33 12.16%
Financial Leverage 2.04 1.94 5.13%
ROA 6.42% 6.14% 4.64%
ROC 19.18% 22.49% -14.75%
ROE 13.08% 11.89% 10.01%
Valuation
Price (5.3.2012) 13.5
Market cap (m) 2987.87
P/E 19.34
P/BV 2.53
P/FCF -252.01
P/Div 19.38
DPO ratio 1.00
EY 5.17%
FCF/P -0.40%
DY 5.16%






Announcement
Date
Financial
Yr. End
QtrPeriod EndRevenue
RM '000
Profit/Lost
RM'000
EPSAmended
09-Jan-1231-Dec-11431-Dec-11239,32339,33417.85-
06-Oct-1131-Dec-11330-Sep-11236,38545,11620.48-
07-Jul-1131-Dec-11230-Jun-11213,88931,41814.26-
07-Apr-1131-Dec-11131-Mar-11213,41238,62617.54-

ttm-EPS 70.13 sen
Price 13.50 (5.3.2012)
PE (ttm) 19.25x





Stock Performance Chart for LPI Capital Berhad

Monday 5 March 2012

Dutch Lady (At a Glance)


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
QtrPeriod EndRevenue
RM '000
Profit/Lost
RM'000
EPSAmended
24-Feb-1231-Dec-11431-Dec-11211,40428,37044.33-
15-Nov-1131-Dec-11330-Sep-11201,70823,60036.87-
18-Aug-1131-Dec-11230-Jun-11200,89227,77543.40-
18-May-1131-Dec-11131-Mar-11196,64328,33844.28-




Stock Performance Chart for Dutch Lady Milk Industries Berhad


The stock market's obsession with the short term gives private investors an advantage.

Why The Stock Market Is Failing Britain

Published in Investing on 5 March 2012

A new report highlights fundamental failings.
Last year John Kay, a very accomplished economist who is a director of several companies, was asked by the government to see if the stock market is serving the needs of Britain's investors and companies. His interim findings were published last week and they make interesting reading.
Kay argues that today's stock market primarily serves the interests of the fund management industry, rather than those of companies and investors. He goes on to say that a culture of chasing short-term performance targets has developed, which is damaging the British economy and also harms investors' returns.

Secondary markets are good

The London Stock Exchange (LSE: LSE) consists of two markets. Companies come to the primary market to raise capital by selling shares and bonds through initial public offerings, but afterwards these are traded on the secondary market, which is where most of the action occurs.
Many investors would be reluctant to invest in the first place if they didn't have an easy way out via the secondary market. Since they do, this encourages them to buy shares and bonds, and it allows companies to charge a higher price for their shares and bonds in the primary market.
You can always sell your shares in BP (LSE: BP), HSBC (LSE: HSBA), or indeed most other quoted companies when the market is open, but if you couldn't access the secondary market, you'd have to find a willing buyer, which could take quite some time and would greatly increase your transaction costs.
Another well-known secondary market, one which has revolutionised the trade in second-hand goods, is the auction website eBay (NASDAQ: EBAY.US). Before eBay you had to rely on word-of-mouth, classified newspaper adverts and/or specialist dealers -- today eBay gives you access to a global marketplace.

Obsessed with the short-term

Kay and his team say that the stock market tail now wags the economic dog to such an extent that it damages Britain's interests. Many contributors to the report consider that the combination of quarterly reporting and institutional fund management has caused the investing community to obsess about the next set of figures at the expense of everything else.
As a result, many companies focus on meeting the institutions' short-term expectations, often by "managing" their quarterly earnings, to such an extent that they take their eye off the long term.
Another problem is that chasing short-term targets and concentrating on beating the forecasts can encourage excessive risk-taking. This can reduce your long-term returns, as well as having some serious consequences for the economy.
We saw this happen in a big way several years ago when Royal Bank of Scotland (LSE: RBS) collapsed during the credit crunch, due to a reckless expansion programme, and it had to be bailed out by the long-suffering taxpayer.

Take advantage of the short termers

I believe that the stock market's obsession with the short term gives private investors an advantage. Unlike the typical fund manager, you won't be sacked if you have a bad quarter, so you should be able to take a long-term view.
This can pay off handsomely when the stock market is having one of its hissy fits, because when this happens, there are bargains to be had. Benjamin Graham summed this up nicely when he said; "In the short run, the market is a voting machine, but in the long run it is a weighing machine."

Separation of owner and manager

Another of Kay's concerns is that because most people nowadays invest through funds, rather than by directly owning shares, the economic interest of share ownership has been separated from the decision-making process. The choice of whether to buy, sell and exercise the voting rights attaching to shares is now overwhelmingly concentrated in the hands of the institutions.
This is nothing new; separating the control over property from its ownership has been a cornerstone of English trust law ever since the 11th century, when the King's Knights left their lands under stewardship before they went off to fight in the Crusades.
But it has mushroomed with the growth of the fund management industry during the last few decades, and the result is that most shareholders are absentee landlords with little interest in how their companies are run. The industry encourages this by offering nominee accounts, and making it very hard (and often expensive) for shareholders to exercise their votes.

The paradox of voting your shares

The difficulty that private investors have in voting shares held in nominee accounts is a bone of contention for some people. Personally I couldn't care less about exercising my voting rights unless my stake is large enough that that it might actually have an effect. If I don't like what I see, I "vote" by selling my shares.
When it comes to voting I'm a big fan of Downs Paradox, named after the public policy expert Anthony Downs who described it in his 1957 book An Economic Theory of Democracy. Downs says that if a rational self-interested person has just one vote in a very large electorate, then they should not bother to vote because this will not influence the outcome.
So, if you own 1% of the company, your vote is substantial and is thus worth exercising. The same goes if you are a constituent in a parliamentary election, which was won last time by just a few hundred votes. In both of these instances, your vote is very valuable.
But if you own 0.0005% of a company's shares, Downs Paradox says that a much better use of your time is to do something else, such as reading its report and accounts! Even though I attended Diageo's (LSE: DGE) annual general meeting last October, I didn't bother to vote -- my stake, whilst fairly substantial, is but one vote amongst more than a million others.
Kay's full report will be published this summer along with his recommendations. If you want to read his interim report you can find it at this webpage.

http://www.fool.co.uk/news/investing/2012/03/05/why-the-stock-market-is-failing-britain.aspx?source=ufwflwlnk0000001