[DLADY] QoQ Cumulative 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- 50.79%
YoY- -13.05%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 520,362 266,114 1,064,536 795,476 513,640 250,100 1,047,725 -37.36%
PBT 86,885 46,457 157,519 127,541 84,790 42,103 197,982 -42.33%
Tax -21,953 -12,227 -39,802 -30,804 -20,635 -10,182 -48,908 -41.46%
NP 64,932 34,230 117,717 96,737 64,155 31,921 149,074 -42.62%
-
NP to SH 64,932 34,230 117,717 96,737 64,155 31,921 149,074 -42.62%
-
Tax Rate 25.27% 26.32% 25.27% 24.15% 24.34% 24.18% 24.70% -
Total Cost 455,430 231,884 946,819 698,739 449,485 218,179 898,651 -36.51%
-
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 65.88% 24.76% 112.84% 62.98% 53.04% 16.19% 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 813.07 415.80 1,663.34 1,242.93 802.56 390.78 1,637.07 -37.36%
EPS 101.50 53.50 183.90 151.20 100.20 49.90 232.90 -42.60%
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 813.07 415.80 1,663.34 1,242.93 802.56 390.78 1,637.07 -37.36%
EPS 101.50 53.50 183.90 151.20 100.20 49.90 232.90 -42.60%
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 8.36 16.47 3.73 4.86 7.27 14.69 3.39 82.83%
P/EPS 67.00 128.07 33.71 39.93 58.24 115.12 23.85 99.47%
EY 1.49 0.78 2.97 2.50 1.72 0.87 4.19 -49.90%
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 8.21 16.21 4.20 4.78 7.38 14.59 3.33 82.80%
P/EPS 65.82 126.02 38.00 39.30 59.08 114.28 23.43 99.47%
EY 1.52 0.79 2.63 2.54 1.69 0.88 4.27 -49.86%
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