[DLADY] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -37.99%
YoY- -26.18%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,064,456 1,000,400 999,144 787,576 910,728 825,072 856,212 3.69%
PBT 185,828 168,412 183,148 92,064 124,672 156,844 148,468 3.80%
Tax -48,908 -40,728 -47,596 -23,952 -32,408 -40,756 -38,604 4.01%
NP 136,920 127,684 135,552 68,112 92,264 116,088 109,864 3.73%
-
NP to SH 136,920 127,684 135,552 68,112 92,264 116,088 109,864 3.73%
-
Tax Rate 26.32% 24.18% 25.99% 26.02% 25.99% 25.99% 26.00% -
Total Cost 927,536 872,716 863,592 719,464 818,464 708,984 746,348 3.68%
-
Net Worth 138,240 197,119 191,360 174,080 211,199 245,119 286,720 -11.44%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 138,240 197,119 191,360 174,080 211,199 245,119 286,720 -11.44%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.86% 12.76% 13.57% 8.65% 10.13% 14.07% 12.83% -
ROE 99.05% 64.77% 70.84% 39.13% 43.69% 47.36% 38.32% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1,663.21 1,563.13 1,561.16 1,230.59 1,423.01 1,289.18 1,337.83 3.69%
EPS 214.00 199.60 211.80 106.40 144.00 181.40 171.68 3.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 3.08 2.99 2.72 3.30 3.83 4.48 -11.44%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1,663.21 1,563.13 1,561.16 1,230.59 1,423.01 1,289.18 1,337.83 3.69%
EPS 214.00 199.60 211.80 106.40 144.00 181.40 171.68 3.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 3.08 2.99 2.72 3.30 3.83 4.48 -11.44%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 68.50 57.42 52.22 47.78 47.38 47.60 34.26 -
P/RPS 4.12 3.67 3.34 3.88 3.33 3.69 2.56 8.24%
P/EPS 32.02 28.78 24.66 44.90 32.87 26.24 19.96 8.19%
EY 3.12 3.47 4.06 2.23 3.04 3.81 5.01 -7.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.71 18.64 17.46 17.57 14.36 12.43 7.65 26.72%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/04/18 27/04/17 25/04/16 26/05/15 27/05/14 28/05/13 24/05/12 -
Price 67.40 57.00 54.00 46.80 47.30 48.50 31.56 -
P/RPS 4.05 3.65 3.46 3.80 3.32 3.76 2.36 9.41%
P/EPS 31.50 28.57 25.50 43.97 32.81 26.74 18.38 9.38%
EY 3.17 3.50 3.92 2.27 3.05 3.74 5.44 -8.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.20 18.51 18.06 17.21 14.33 12.66 7.04 28.14%

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