[DLADY] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 21.79%
YoY- 28.35%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 776,062 496,470 249,786 1,001,663 730,763 475,182 196,894 148.89%
PBT 149,671 96,885 45,787 188,737 154,385 88,657 23,016 247.20%
Tax -38,421 -26,289 -11,899 -47,757 -38,627 -22,854 -5,988 244.12%
NP 111,250 70,596 33,888 140,980 115,758 65,803 17,028 248.28%
-
NP to SH 111,250 70,596 33,888 140,980 115,758 65,803 17,028 248.28%
-
Tax Rate 25.67% 27.13% 25.99% 25.30% 25.02% 25.78% 26.02% -
Total Cost 664,812 425,874 215,898 860,683 615,005 409,379 179,866 138.48%
-
Net Worth 197,759 157,440 191,360 157,440 202,240 152,320 174,080 8.84%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 140,800 70,400 70,400 - -
Div Payout % - - - 99.87% 60.82% 106.99% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 197,759 157,440 191,360 157,440 202,240 152,320 174,080 8.84%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 14.34% 14.22% 13.57% 14.07% 15.84% 13.85% 8.65% -
ROE 56.26% 44.84% 17.71% 89.55% 57.24% 43.20% 9.78% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,212.60 775.73 390.29 1,565.10 1,141.82 742.47 307.65 148.89%
EPS 173.80 110.30 52.95 220.30 180.90 102.80 26.60 248.30%
DPS 0.00 0.00 0.00 220.00 110.00 110.00 0.00 -
NAPS 3.09 2.46 2.99 2.46 3.16 2.38 2.72 8.84%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,212.60 775.73 390.29 1,565.10 1,141.82 742.47 307.65 148.89%
EPS 173.80 110.30 52.95 220.30 180.90 102.80 26.60 248.30%
DPS 0.00 0.00 0.00 220.00 110.00 110.00 0.00 -
NAPS 3.09 2.46 2.99 2.46 3.16 2.38 2.72 8.84%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 59.98 58.50 52.22 47.76 47.08 45.42 47.78 -
P/RPS 4.95 7.54 13.38 3.05 4.12 6.12 15.53 -53.24%
P/EPS 34.51 53.03 98.62 21.68 26.03 44.18 179.58 -66.59%
EY 2.90 1.89 1.01 4.61 3.84 2.26 0.56 198.42%
DY 0.00 0.00 0.00 4.61 2.34 2.42 0.00 -
P/NAPS 19.41 23.78 17.46 19.41 14.90 19.08 17.57 6.84%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 23/08/16 25/04/16 23/02/16 17/11/15 24/08/15 26/05/15 -
Price 55.40 59.52 54.00 52.00 47.72 45.80 46.80 -
P/RPS 4.57 7.67 13.84 3.32 4.18 6.17 15.21 -55.04%
P/EPS 31.87 53.96 101.98 23.61 26.38 44.55 175.90 -67.88%
EY 3.14 1.85 0.98 4.24 3.79 2.24 0.57 210.94%
DY 0.00 0.00 0.00 4.23 2.31 2.40 0.00 -
P/NAPS 17.93 24.20 18.06 21.14 15.10 19.24 17.21 2.76%

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