[DLADY] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 75.92%
YoY- 52.54%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 777,414 795,476 776,062 730,763 736,402 719,733 656,393 2.85%
PBT 132,441 127,541 149,671 154,385 102,552 143,062 121,062 1.50%
Tax -33,294 -30,804 -38,421 -38,627 -26,663 -37,198 -31,507 0.92%
NP 99,147 96,737 111,250 115,758 75,889 105,864 89,555 1.70%
-
NP to SH 99,147 96,737 111,250 115,758 75,889 105,864 89,555 1.70%
-
Tax Rate 25.14% 24.15% 25.67% 25.02% 26.00% 26.00% 26.03% -
Total Cost 678,267 698,739 664,812 615,005 660,513 613,869 566,838 3.03%
-
Net Worth 132,479 153,600 197,759 202,240 193,279 238,720 265,600 -10.94%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 70,400 70,400 83,200 83,200 -
Div Payout % - - - 60.82% 92.77% 78.59% 92.90% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 132,479 153,600 197,759 202,240 193,279 238,720 265,600 -10.94%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.75% 12.16% 14.34% 15.84% 10.31% 14.71% 13.64% -
ROE 74.84% 62.98% 56.26% 57.24% 39.26% 44.35% 33.72% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,214.71 1,242.93 1,212.60 1,141.82 1,150.63 1,124.58 1,025.61 2.85%
EPS 154.90 151.20 173.80 180.90 118.60 165.40 139.93 1.70%
DPS 0.00 0.00 0.00 110.00 110.00 130.00 130.00 -
NAPS 2.07 2.40 3.09 3.16 3.02 3.73 4.15 -10.94%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,214.71 1,242.93 1,212.60 1,141.82 1,150.63 1,124.58 1,025.61 2.85%
EPS 154.90 151.20 173.80 180.90 118.60 165.40 139.93 1.70%
DPS 0.00 0.00 0.00 110.00 110.00 130.00 130.00 -
NAPS 2.07 2.40 3.09 3.16 3.02 3.73 4.15 -10.94%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 64.28 60.36 59.98 47.08 46.90 47.00 43.20 -
P/RPS 5.29 4.86 4.95 4.12 4.08 4.18 4.21 3.87%
P/EPS 41.49 39.93 34.51 26.03 39.55 28.41 30.87 5.04%
EY 2.41 2.50 2.90 3.84 2.53 3.52 3.24 -4.81%
DY 0.00 0.00 0.00 2.34 2.35 2.77 3.01 -
P/NAPS 31.05 25.15 19.41 14.90 15.53 12.60 10.41 19.96%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 28/11/17 29/11/16 17/11/15 25/11/14 26/11/13 27/11/12 -
Price 63.50 59.40 55.40 47.72 45.90 47.00 42.68 -
P/RPS 5.23 4.78 4.57 4.18 3.99 4.18 4.16 3.88%
P/EPS 40.99 39.30 31.87 26.38 38.71 28.41 30.50 5.04%
EY 2.44 2.54 3.14 3.79 2.58 3.52 3.28 -4.80%
DY 0.00 0.00 0.00 2.31 2.40 2.77 3.05 -
P/NAPS 30.68 24.75 17.93 15.10 15.20 12.60 10.28 19.97%

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