[DLADY] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 21.69%
YoY- -21.03%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 777,414 520,362 266,114 1,064,536 795,476 513,640 250,100 112.84%
PBT 132,441 86,885 46,457 157,519 127,541 84,790 42,103 114.53%
Tax -33,294 -21,953 -12,227 -39,802 -30,804 -20,635 -10,182 120.14%
NP 99,147 64,932 34,230 117,717 96,737 64,155 31,921 112.73%
-
NP to SH 99,147 64,932 34,230 117,717 96,737 64,155 31,921 112.73%
-
Tax Rate 25.14% 25.27% 26.32% 25.27% 24.15% 24.34% 24.18% -
Total Cost 678,267 455,430 231,884 946,819 698,739 449,485 218,179 112.85%
-
Net Worth 132,479 98,559 138,240 104,319 153,600 120,959 197,119 -23.25%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 132,479 98,559 138,240 104,319 153,600 120,959 197,119 -23.25%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.75% 12.48% 12.86% 11.06% 12.16% 12.49% 12.76% -
ROE 74.84% 65.88% 24.76% 112.84% 62.98% 53.04% 16.19% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,214.71 813.07 415.80 1,663.34 1,242.93 802.56 390.78 112.84%
EPS 154.90 101.50 53.50 183.90 151.20 100.20 49.90 112.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.54 2.16 1.63 2.40 1.89 3.08 -23.25%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,214.71 813.07 415.80 1,663.34 1,242.93 802.56 390.78 112.84%
EPS 154.90 101.50 53.50 183.90 151.20 100.20 49.90 112.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.54 2.16 1.63 2.40 1.89 3.08 -23.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 64.28 67.98 68.50 62.00 60.36 58.38 57.42 -
P/RPS 5.29 8.36 16.47 3.73 4.86 7.27 14.69 -49.35%
P/EPS 41.49 67.00 128.07 33.71 39.93 58.24 115.12 -49.32%
EY 2.41 1.49 0.78 2.97 2.50 1.72 0.87 97.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.05 44.14 31.71 38.04 25.15 30.89 18.64 40.47%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 25/04/18 27/02/18 28/11/17 22/08/17 27/04/17 -
Price 63.50 66.78 67.40 69.90 59.40 59.22 57.00 -
P/RPS 5.23 8.21 16.21 4.20 4.78 7.38 14.59 -49.50%
P/EPS 40.99 65.82 126.02 38.00 39.30 59.08 114.28 -49.48%
EY 2.44 1.52 0.79 2.63 2.54 1.69 0.88 97.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 30.68 43.36 31.20 42.88 24.75 31.33 18.51 40.01%

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