[DLADY] YoY Cumulative 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- 57.59%
YoY- -3.89%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 784,905 777,414 795,476 776,062 730,763 736,402 719,733 1.45%
PBT 103,290 132,441 127,541 149,671 154,385 102,552 143,062 -5.28%
Tax -27,000 -33,294 -30,804 -38,421 -38,627 -26,663 -37,198 -5.19%
NP 76,290 99,147 96,737 111,250 115,758 75,889 105,864 -5.31%
-
NP to SH 76,290 99,147 96,737 111,250 115,758 75,889 105,864 -5.31%
-
Tax Rate 26.14% 25.14% 24.15% 25.67% 25.02% 26.00% 26.00% -
Total Cost 708,615 678,267 698,739 664,812 615,005 660,513 613,869 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 - - - - 70,400 70,400 83,200 -
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 50.94% 74.84% 62.98% 56.26% 57.24% 39.26% 44.35% -
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 1,226.41 1,214.71 1,242.93 1,212.60 1,141.82 1,150.63 1,124.58 1.45%
EPS 119.20 154.90 151.20 173.80 180.90 118.60 165.40 -5.31%
DPS 0.00 0.00 0.00 0.00 110.00 110.00 130.00 -
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 1,226.41 1,214.71 1,242.93 1,212.60 1,141.82 1,150.63 1,124.58 1.45%
EPS 119.20 154.90 151.20 173.80 180.90 118.60 165.40 -5.31%
DPS 0.00 0.00 0.00 0.00 110.00 110.00 130.00 -
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 4.89 5.29 4.86 4.95 4.12 4.08 4.18 2.64%
P/EPS 50.33 41.49 39.93 34.51 26.03 39.55 28.41 9.99%
EY 1.99 2.41 2.50 2.90 3.84 2.53 3.52 -9.06%
DY 0.00 0.00 0.00 0.00 2.34 2.35 2.77 -
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 4.65 5.23 4.78 4.57 4.18 3.99 4.18 1.79%
P/EPS 47.88 40.99 39.30 31.87 26.38 38.71 28.41 9.08%
EY 2.09 2.44 2.54 3.14 3.79 2.58 3.52 -8.31%
DY 0.00 0.00 0.00 0.00 2.31 2.40 2.77 -
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