[DLADY] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 2.62%
YoY- -25.56%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,027,280 992,940 950,364 991,822 911,948 863,202 795,070 4.35%
PBT 169,580 193,770 177,314 127,944 171,956 155,412 143,968 2.76%
Tax -41,270 -52,578 -45,708 -33,264 -44,764 -40,500 -31,742 4.46%
NP 128,310 141,192 131,606 94,680 127,192 114,912 112,226 2.25%
-
NP to SH 128,310 141,192 131,606 94,680 127,192 114,912 112,226 2.25%
-
Tax Rate 24.34% 27.13% 25.78% 26.00% 26.03% 26.06% 22.05% -
Total Cost 898,970 851,748 818,758 897,142 784,756 748,290 682,844 4.68%
-
Net Worth 120,959 157,440 152,320 165,119 196,479 233,600 231,030 -10.21%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 140,800 140,800 166,400 166,400 - -
Div Payout % - - 106.99% 148.71% 130.83% 144.81% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 120,959 157,440 152,320 165,119 196,479 233,600 231,030 -10.21%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 63,997 0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.49% 14.22% 13.85% 9.55% 13.95% 13.31% 14.12% -
ROE 106.08% 89.68% 86.40% 57.34% 64.74% 49.19% 48.58% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1,605.13 1,551.47 1,484.94 1,549.72 1,424.92 1,348.75 1,242.35 4.35%
EPS 200.40 220.60 205.60 147.90 198.70 179.56 175.36 2.24%
DPS 0.00 0.00 220.00 220.00 260.00 260.00 0.00 -
NAPS 1.89 2.46 2.38 2.58 3.07 3.65 3.61 -10.21%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1,605.13 1,551.47 1,484.94 1,549.72 1,424.92 1,348.75 1,242.30 4.35%
EPS 200.40 220.60 205.60 147.90 198.70 179.56 175.35 2.24%
DPS 0.00 0.00 220.00 220.00 260.00 260.00 0.00 -
NAPS 1.89 2.46 2.38 2.58 3.07 3.65 3.6099 -10.21%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 58.38 58.50 45.42 46.50 47.02 35.20 18.60 -
P/RPS 3.64 3.77 3.06 3.00 3.30 2.61 1.50 15.90%
P/EPS 29.12 26.52 22.09 31.43 23.66 19.60 10.61 18.30%
EY 3.43 3.77 4.53 3.18 4.23 5.10 9.43 -15.49%
DY 0.00 0.00 4.84 4.73 5.53 7.39 0.00 -
P/NAPS 30.89 23.78 19.08 18.02 15.32 9.64 5.15 34.75%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 23/08/16 24/08/15 26/08/14 27/08/13 28/08/12 18/08/11 -
Price 59.22 59.52 45.80 46.82 46.50 41.36 18.24 -
P/RPS 3.69 3.84 3.08 3.02 3.26 3.07 1.47 16.56%
P/EPS 29.54 26.98 22.27 31.65 23.40 23.04 10.40 18.98%
EY 3.39 3.71 4.49 3.16 4.27 4.34 9.61 -15.92%
DY 0.00 0.00 4.80 4.70 5.59 6.29 0.00 -
P/NAPS 31.33 24.20 19.24 18.15 15.15 11.33 5.05 35.51%

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