[DLADY] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 286.44%
YoY- 39.0%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 249,786 1,001,663 730,763 475,182 196,894 1,000,244 736,402 -51.33%
PBT 45,787 188,737 154,385 88,657 23,016 148,423 102,552 -41.55%
Tax -11,899 -47,757 -38,627 -22,854 -5,988 -38,582 -26,663 -41.57%
NP 33,888 140,980 115,758 65,803 17,028 109,841 75,889 -41.54%
-
NP to SH 33,888 140,980 115,758 65,803 17,028 109,841 75,889 -41.54%
-
Tax Rate 25.99% 25.30% 25.02% 25.78% 26.02% 25.99% 26.00% -
Total Cost 215,898 860,683 615,005 409,379 179,866 890,403 660,513 -52.51%
-
Net Worth 191,360 157,440 202,240 152,320 174,080 156,800 193,279 -0.66%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 140,800 70,400 70,400 - 140,800 70,400 -
Div Payout % - 99.87% 60.82% 106.99% - 128.19% 92.77% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 191,360 157,440 202,240 152,320 174,080 156,800 193,279 -0.66%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 13.57% 14.07% 15.84% 13.85% 8.65% 10.98% 10.31% -
ROE 17.71% 89.55% 57.24% 43.20% 9.78% 70.05% 39.26% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 390.29 1,565.10 1,141.82 742.47 307.65 1,562.88 1,150.63 -51.33%
EPS 52.95 220.30 180.90 102.80 26.60 171.60 118.60 -41.55%
DPS 0.00 220.00 110.00 110.00 0.00 220.00 110.00 -
NAPS 2.99 2.46 3.16 2.38 2.72 2.45 3.02 -0.66%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 390.29 1,565.10 1,141.82 742.47 307.65 1,562.88 1,150.63 -51.33%
EPS 52.95 220.30 180.90 102.80 26.60 171.60 118.60 -41.55%
DPS 0.00 220.00 110.00 110.00 0.00 220.00 110.00 -
NAPS 2.99 2.46 3.16 2.38 2.72 2.45 3.02 -0.66%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 52.22 47.76 47.08 45.42 47.78 42.40 46.90 -
P/RPS 13.38 3.05 4.12 6.12 15.53 2.71 4.08 120.57%
P/EPS 98.62 21.68 26.03 44.18 179.58 24.70 39.55 83.78%
EY 1.01 4.61 3.84 2.26 0.56 4.05 2.53 -45.75%
DY 0.00 4.61 2.34 2.42 0.00 5.19 2.35 -
P/NAPS 17.46 19.41 14.90 19.08 17.57 17.31 15.53 8.11%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/04/16 23/02/16 17/11/15 24/08/15 26/05/15 24/02/15 25/11/14 -
Price 54.00 52.00 47.72 45.80 46.80 46.06 45.90 -
P/RPS 13.84 3.32 4.18 6.17 15.21 2.95 3.99 128.97%
P/EPS 101.98 23.61 26.38 44.55 175.90 26.84 38.71 90.63%
EY 0.98 4.24 3.79 2.24 0.57 3.73 2.58 -47.52%
DY 0.00 4.23 2.31 2.40 0.00 4.78 2.40 -
P/NAPS 18.06 21.14 15.10 19.24 17.21 18.80 15.20 12.16%

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