[DLADY] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 5.06%
YoY- -3.89%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,046,540 1,036,552 1,060,634 1,034,749 974,350 981,869 959,644 1.45%
PBT 137,720 176,588 170,054 199,561 205,846 136,736 190,749 -5.28%
Tax -36,000 -44,392 -41,072 -51,228 -51,502 -35,550 -49,597 -5.19%
NP 101,720 132,196 128,982 148,333 154,344 101,185 141,152 -5.31%
-
NP to SH 101,720 132,196 128,982 148,333 154,344 101,185 141,152 -5.31%
-
Tax Rate 26.14% 25.14% 24.15% 25.67% 25.02% 26.00% 26.00% -
Total Cost 944,820 904,356 931,652 886,416 820,006 880,684 818,492 2.41%
-
Net Worth 149,759 132,479 153,600 197,759 202,240 193,279 238,720 -7.47%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 93,866 93,866 110,933 -
Div Payout % - - - - 60.82% 92.77% 78.59% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 149,759 132,479 153,600 197,759 202,240 193,279 238,720 -7.47%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 9.72% 12.75% 12.16% 14.34% 15.84% 10.31% 14.71% -
ROE 67.92% 99.79% 83.97% 75.01% 76.32% 52.35% 59.13% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1,635.22 1,619.61 1,657.24 1,616.80 1,522.42 1,534.17 1,499.44 1.45%
EPS 158.93 206.53 201.60 231.73 241.20 158.13 220.53 -5.31%
DPS 0.00 0.00 0.00 0.00 146.67 146.67 173.33 -
NAPS 2.34 2.07 2.40 3.09 3.16 3.02 3.73 -7.47%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1,635.22 1,619.61 1,657.24 1,616.80 1,522.42 1,534.17 1,499.44 1.45%
EPS 158.93 206.53 201.60 231.73 241.20 158.13 220.53 -5.31%
DPS 0.00 0.00 0.00 0.00 146.67 146.67 173.33 -
NAPS 2.34 2.07 2.40 3.09 3.16 3.02 3.73 -7.47%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 60.00 64.28 60.36 59.98 47.08 46.90 47.00 -
P/RPS 3.67 3.97 3.64 3.71 3.09 3.06 3.13 2.68%
P/EPS 37.75 31.12 29.95 25.88 19.52 29.66 21.31 9.99%
EY 2.65 3.21 3.34 3.86 5.12 3.37 4.69 -9.07%
DY 0.00 0.00 0.00 0.00 3.12 3.13 3.69 -
P/NAPS 25.64 31.05 25.15 19.41 14.90 15.53 12.60 12.56%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 27/11/18 28/11/17 29/11/16 17/11/15 25/11/14 26/11/13 -
Price 57.08 63.50 59.40 55.40 47.72 45.90 47.00 -
P/RPS 3.49 3.92 3.58 3.43 3.13 2.99 3.13 1.83%
P/EPS 35.91 30.74 29.47 23.90 19.79 29.03 21.31 9.08%
EY 2.78 3.25 3.39 4.18 5.05 3.44 4.69 -8.34%
DY 0.00 0.00 0.00 0.00 3.07 3.20 3.69 -
P/NAPS 24.39 30.68 24.75 17.93 15.10 15.20 12.60 11.63%

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