[DLADY] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 4.16%
YoY- 7.28%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,017,184 1,040,724 1,027,280 992,940 950,364 991,822 911,948 1.83%
PBT 136,850 173,770 169,580 193,770 177,314 127,944 171,956 -3.73%
Tax -34,678 -43,906 -41,270 -52,578 -45,708 -33,264 -44,764 -4.16%
NP 102,172 129,864 128,310 141,192 131,606 94,680 127,192 -3.58%
-
NP to SH 102,172 129,864 128,310 141,192 131,606 94,680 127,192 -3.58%
-
Tax Rate 25.34% 25.27% 24.34% 27.13% 25.78% 26.00% 26.03% -
Total Cost 915,012 910,860 898,970 851,748 818,758 897,142 784,756 2.59%
-
Net Worth 124,800 98,559 120,959 157,440 152,320 165,119 196,479 -7.28%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - 140,800 140,800 166,400 -
Div Payout % - - - - 106.99% 148.71% 130.83% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 124,800 98,559 120,959 157,440 152,320 165,119 196,479 -7.28%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.04% 12.48% 12.49% 14.22% 13.85% 9.55% 13.95% -
ROE 81.87% 131.76% 106.08% 89.68% 86.40% 57.34% 64.74% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1,589.35 1,626.13 1,605.13 1,551.47 1,484.94 1,549.72 1,424.92 1.83%
EPS 159.60 203.00 200.40 220.60 205.60 147.90 198.70 -3.58%
DPS 0.00 0.00 0.00 0.00 220.00 220.00 260.00 -
NAPS 1.95 1.54 1.89 2.46 2.38 2.58 3.07 -7.28%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1,589.35 1,626.13 1,605.13 1,551.47 1,484.94 1,549.72 1,424.92 1.83%
EPS 159.60 203.00 200.40 220.60 205.60 147.90 198.70 -3.58%
DPS 0.00 0.00 0.00 0.00 220.00 220.00 260.00 -
NAPS 1.95 1.54 1.89 2.46 2.38 2.58 3.07 -7.28%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 64.00 67.98 58.38 58.50 45.42 46.50 47.02 -
P/RPS 4.03 4.18 3.64 3.77 3.06 3.00 3.30 3.38%
P/EPS 40.09 33.50 29.12 26.52 22.09 31.43 23.66 9.18%
EY 2.49 2.98 3.43 3.77 4.53 3.18 4.23 -8.44%
DY 0.00 0.00 0.00 0.00 4.84 4.73 5.53 -
P/NAPS 32.82 44.14 30.89 23.78 19.08 18.02 15.32 13.53%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 28/08/18 22/08/17 23/08/16 24/08/15 26/08/14 27/08/13 -
Price 63.90 66.78 59.22 59.52 45.80 46.82 46.50 -
P/RPS 4.02 4.11 3.69 3.84 3.08 3.02 3.26 3.55%
P/EPS 40.03 32.91 29.54 26.98 22.27 31.65 23.40 9.35%
EY 2.50 3.04 3.39 3.71 4.49 3.16 4.27 -8.53%
DY 0.00 0.00 0.00 0.00 4.80 4.70 5.59 -
P/NAPS 32.77 43.36 31.33 24.20 19.24 18.15 15.15 13.71%

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