[DLADY] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 100.98%
YoY- -9.12%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 266,114 1,064,536 795,476 513,640 250,100 1,047,725 776,062 -51.04%
PBT 46,457 157,519 127,541 84,790 42,103 197,982 149,671 -54.18%
Tax -12,227 -39,802 -30,804 -20,635 -10,182 -48,908 -38,421 -53.42%
NP 34,230 117,717 96,737 64,155 31,921 149,074 111,250 -54.45%
-
NP to SH 34,230 117,717 96,737 64,155 31,921 149,074 111,250 -54.45%
-
Tax Rate 26.32% 25.27% 24.15% 24.34% 24.18% 24.70% 25.67% -
Total Cost 231,884 946,819 698,739 449,485 218,179 898,651 664,812 -50.48%
-
Net Worth 138,240 104,319 153,600 120,959 197,119 165,759 197,759 -21.25%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 138,240 104,319 153,600 120,959 197,119 165,759 197,759 -21.25%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.86% 11.06% 12.16% 12.49% 12.76% 14.23% 14.34% -
ROE 24.76% 112.84% 62.98% 53.04% 16.19% 89.93% 56.26% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 415.80 1,663.34 1,242.93 802.56 390.78 1,637.07 1,212.60 -51.04%
EPS 53.50 183.90 151.20 100.20 49.90 232.90 173.80 -54.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 1.63 2.40 1.89 3.08 2.59 3.09 -21.25%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 415.80 1,663.34 1,242.93 802.56 390.78 1,637.07 1,212.60 -51.04%
EPS 53.50 183.90 151.20 100.20 49.90 232.90 173.80 -54.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 1.63 2.40 1.89 3.08 2.59 3.09 -21.25%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 68.50 62.00 60.36 58.38 57.42 55.56 59.98 -
P/RPS 16.47 3.73 4.86 7.27 14.69 3.39 4.95 123.03%
P/EPS 128.07 33.71 39.93 58.24 115.12 23.85 34.51 139.89%
EY 0.78 2.97 2.50 1.72 0.87 4.19 2.90 -58.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.71 38.04 25.15 30.89 18.64 21.45 19.41 38.75%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/04/18 27/02/18 28/11/17 22/08/17 27/04/17 28/02/17 29/11/16 -
Price 67.40 69.90 59.40 59.22 57.00 54.58 55.40 -
P/RPS 16.21 4.20 4.78 7.38 14.59 3.33 4.57 132.76%
P/EPS 126.02 38.00 39.30 59.08 114.28 23.43 31.87 150.26%
EY 0.79 2.63 2.54 1.69 0.88 4.27 3.14 -60.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.20 42.88 24.75 31.33 18.51 21.07 17.93 44.72%

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