[DLADY] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 0.52%
YoY- -13.05%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,040,724 1,064,456 1,064,536 1,060,634 1,027,280 1,000,400 1,047,725 -0.44%
PBT 173,770 185,828 157,519 170,054 169,580 168,412 197,982 -8.35%
Tax -43,906 -48,908 -39,802 -41,072 -41,270 -40,728 -48,908 -6.95%
NP 129,864 136,920 117,717 128,982 128,310 127,684 149,074 -8.80%
-
NP to SH 129,864 136,920 117,717 128,982 128,310 127,684 149,074 -8.80%
-
Tax Rate 25.27% 26.32% 25.27% 24.15% 24.34% 24.18% 24.70% -
Total Cost 910,860 927,536 946,819 931,652 898,970 872,716 898,651 0.90%
-
Net Worth 98,559 138,240 104,319 153,600 120,959 197,119 165,759 -29.35%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 98,559 138,240 104,319 153,600 120,959 197,119 165,759 -29.35%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.48% 12.86% 11.06% 12.16% 12.49% 12.76% 14.23% -
ROE 131.76% 99.05% 112.84% 83.97% 106.08% 64.77% 89.93% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1,626.13 1,663.21 1,663.34 1,657.24 1,605.13 1,563.13 1,637.07 -0.44%
EPS 203.00 214.00 183.90 201.60 200.40 199.60 232.90 -8.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 2.16 1.63 2.40 1.89 3.08 2.59 -29.35%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1,626.13 1,663.21 1,663.34 1,657.24 1,605.13 1,563.13 1,637.07 -0.44%
EPS 203.00 214.00 183.90 201.60 200.40 199.60 232.90 -8.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 2.16 1.63 2.40 1.89 3.08 2.59 -29.35%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 67.98 68.50 62.00 60.36 58.38 57.42 55.56 -
P/RPS 4.18 4.12 3.73 3.64 3.64 3.67 3.39 15.03%
P/EPS 33.50 32.02 33.71 29.95 29.12 28.78 23.85 25.49%
EY 2.98 3.12 2.97 3.34 3.43 3.47 4.19 -20.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 44.14 31.71 38.04 25.15 30.89 18.64 21.45 61.99%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/04/18 27/02/18 28/11/17 22/08/17 27/04/17 28/02/17 -
Price 66.78 67.40 69.90 59.40 59.22 57.00 54.58 -
P/RPS 4.11 4.05 4.20 3.58 3.69 3.65 3.33 15.10%
P/EPS 32.91 31.50 38.00 29.47 29.54 28.57 23.43 25.49%
EY 3.04 3.17 2.63 3.39 3.39 3.50 4.27 -20.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 43.36 31.20 42.88 24.75 31.33 18.51 21.07 62.00%

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