[DLADY] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 57.59%
YoY- -3.89%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 513,640 250,100 1,047,725 776,062 496,470 249,786 1,001,663 -35.96%
PBT 84,790 42,103 197,982 149,671 96,885 45,787 188,737 -41.37%
Tax -20,635 -10,182 -48,908 -38,421 -26,289 -11,899 -47,757 -42.87%
NP 64,155 31,921 149,074 111,250 70,596 33,888 140,980 -40.86%
-
NP to SH 64,155 31,921 149,074 111,250 70,596 33,888 140,980 -40.86%
-
Tax Rate 24.34% 24.18% 24.70% 25.67% 27.13% 25.99% 25.30% -
Total Cost 449,485 218,179 898,651 664,812 425,874 215,898 860,683 -35.17%
-
Net Worth 120,959 197,119 165,759 197,759 157,440 191,360 157,440 -16.12%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 140,800 -
Div Payout % - - - - - - 99.87% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 120,959 197,119 165,759 197,759 157,440 191,360 157,440 -16.12%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 12.49% 12.76% 14.23% 14.34% 14.22% 13.57% 14.07% -
ROE 53.04% 16.19% 89.93% 56.26% 44.84% 17.71% 89.55% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 802.56 390.78 1,637.07 1,212.60 775.73 390.29 1,565.10 -35.96%
EPS 100.20 49.90 232.90 173.80 110.30 52.95 220.30 -40.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 220.00 -
NAPS 1.89 3.08 2.59 3.09 2.46 2.99 2.46 -16.12%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 802.56 390.78 1,637.07 1,212.60 775.73 390.29 1,565.10 -35.96%
EPS 100.20 49.90 232.90 173.80 110.30 52.95 220.30 -40.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 220.00 -
NAPS 1.89 3.08 2.59 3.09 2.46 2.99 2.46 -16.12%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 58.38 57.42 55.56 59.98 58.50 52.22 47.76 -
P/RPS 7.27 14.69 3.39 4.95 7.54 13.38 3.05 78.53%
P/EPS 58.24 115.12 23.85 34.51 53.03 98.62 21.68 93.36%
EY 1.72 0.87 4.19 2.90 1.89 1.01 4.61 -48.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.61 -
P/NAPS 30.89 18.64 21.45 19.41 23.78 17.46 19.41 36.34%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 27/04/17 28/02/17 29/11/16 23/08/16 25/04/16 23/02/16 -
Price 59.22 57.00 54.58 55.40 59.52 54.00 52.00 -
P/RPS 7.38 14.59 3.33 4.57 7.67 13.84 3.32 70.40%
P/EPS 59.08 114.28 23.43 31.87 53.96 101.98 23.61 84.41%
EY 1.69 0.88 4.27 3.14 1.85 0.98 4.24 -45.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.23 -
P/NAPS 31.33 18.51 21.07 17.93 24.20 18.06 21.14 30.01%

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