[DLADY] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 34.0%
YoY- 5.74%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 795,476 513,640 250,100 1,047,725 776,062 496,470 249,786 116.30%
PBT 127,541 84,790 42,103 197,982 149,671 96,885 45,787 97.84%
Tax -30,804 -20,635 -10,182 -48,908 -38,421 -26,289 -11,899 88.42%
NP 96,737 64,155 31,921 149,074 111,250 70,596 33,888 101.10%
-
NP to SH 96,737 64,155 31,921 149,074 111,250 70,596 33,888 101.10%
-
Tax Rate 24.15% 24.34% 24.18% 24.70% 25.67% 27.13% 25.99% -
Total Cost 698,739 449,485 218,179 898,651 664,812 425,874 215,898 118.64%
-
Net Worth 153,600 120,959 197,119 165,759 197,759 157,440 191,360 -13.61%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 153,600 120,959 197,119 165,759 197,759 157,440 191,360 -13.61%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 12.16% 12.49% 12.76% 14.23% 14.34% 14.22% 13.57% -
ROE 62.98% 53.04% 16.19% 89.93% 56.26% 44.84% 17.71% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1,242.93 802.56 390.78 1,637.07 1,212.60 775.73 390.29 116.30%
EPS 151.20 100.20 49.90 232.90 173.80 110.30 52.95 101.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 1.89 3.08 2.59 3.09 2.46 2.99 -13.61%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1,242.93 802.56 390.78 1,637.07 1,212.60 775.73 390.29 116.30%
EPS 151.20 100.20 49.90 232.90 173.80 110.30 52.95 101.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 1.89 3.08 2.59 3.09 2.46 2.99 -13.61%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 60.36 58.38 57.42 55.56 59.98 58.50 52.22 -
P/RPS 4.86 7.27 14.69 3.39 4.95 7.54 13.38 -49.06%
P/EPS 39.93 58.24 115.12 23.85 34.51 53.03 98.62 -45.24%
EY 2.50 1.72 0.87 4.19 2.90 1.89 1.01 82.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 25.15 30.89 18.64 21.45 19.41 23.78 17.46 27.51%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 22/08/17 27/04/17 28/02/17 29/11/16 23/08/16 25/04/16 -
Price 59.40 59.22 57.00 54.58 55.40 59.52 54.00 -
P/RPS 4.78 7.38 14.59 3.33 4.57 7.67 13.84 -50.74%
P/EPS 39.30 59.08 114.28 23.43 31.87 53.96 101.98 -47.01%
EY 2.54 1.69 0.88 4.27 3.14 1.85 0.98 88.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 24.75 31.33 18.51 21.07 17.93 24.20 18.06 23.35%

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