[DLADY] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -8.73%
YoY- -21.03%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,036,552 1,040,724 1,064,456 1,064,536 1,060,634 1,027,280 1,000,400 2.39%
PBT 176,588 173,770 185,828 157,519 170,054 169,580 168,412 3.20%
Tax -44,392 -43,906 -48,908 -39,802 -41,072 -41,270 -40,728 5.90%
NP 132,196 129,864 136,920 117,717 128,982 128,310 127,684 2.33%
-
NP to SH 132,196 129,864 136,920 117,717 128,982 128,310 127,684 2.33%
-
Tax Rate 25.14% 25.27% 26.32% 25.27% 24.15% 24.34% 24.18% -
Total Cost 904,356 910,860 927,536 946,819 931,652 898,970 872,716 2.40%
-
Net Worth 132,479 98,559 138,240 104,319 153,600 120,959 197,119 -23.25%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 132,479 98,559 138,240 104,319 153,600 120,959 197,119 -23.25%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.75% 12.48% 12.86% 11.06% 12.16% 12.49% 12.76% -
ROE 99.79% 131.76% 99.05% 112.84% 83.97% 106.08% 64.77% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,619.61 1,626.13 1,663.21 1,663.34 1,657.24 1,605.13 1,563.13 2.39%
EPS 206.53 203.00 214.00 183.90 201.60 200.40 199.60 2.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.54 2.16 1.63 2.40 1.89 3.08 -23.25%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,619.61 1,626.13 1,663.21 1,663.34 1,657.24 1,605.13 1,563.13 2.39%
EPS 206.53 203.00 214.00 183.90 201.60 200.40 199.60 2.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.54 2.16 1.63 2.40 1.89 3.08 -23.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 64.28 67.98 68.50 62.00 60.36 58.38 57.42 -
P/RPS 3.97 4.18 4.12 3.73 3.64 3.64 3.67 5.37%
P/EPS 31.12 33.50 32.02 33.71 29.95 29.12 28.78 5.34%
EY 3.21 2.98 3.12 2.97 3.34 3.43 3.47 -5.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.05 44.14 31.71 38.04 25.15 30.89 18.64 40.47%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 25/04/18 27/02/18 28/11/17 22/08/17 27/04/17 -
Price 63.50 66.78 67.40 69.90 59.40 59.22 57.00 -
P/RPS 3.92 4.11 4.05 4.20 3.58 3.69 3.65 4.86%
P/EPS 30.74 32.91 31.50 38.00 29.47 29.54 28.57 4.99%
EY 3.25 3.04 3.17 2.63 3.39 3.39 3.50 -4.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 30.68 43.36 31.20 42.88 24.75 31.33 18.51 40.01%

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