[DLADY] YoY Cumulative 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- -84.5%
YoY- -26.18%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 266,114 250,100 249,786 196,894 227,682 206,268 214,053 3.69%
PBT 46,457 42,103 45,787 23,016 31,168 39,211 37,117 3.80%
Tax -12,227 -10,182 -11,899 -5,988 -8,102 -10,189 -9,651 4.01%
NP 34,230 31,921 33,888 17,028 23,066 29,022 27,466 3.73%
-
NP to SH 34,230 31,921 33,888 17,028 23,066 29,022 27,466 3.73%
-
Tax Rate 26.32% 24.18% 25.99% 26.02% 25.99% 25.99% 26.00% -
Total Cost 231,884 218,179 215,898 179,866 204,616 177,246 186,587 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 24.76% 16.19% 17.71% 9.78% 10.92% 11.84% 9.58% -
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 415.80 390.78 390.29 307.65 355.75 322.29 334.46 3.69%
EPS 53.50 49.90 52.95 26.60 36.00 45.35 42.92 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 415.80 390.78 390.29 307.65 355.75 322.29 334.46 3.69%
EPS 53.50 49.90 52.95 26.60 36.00 45.35 42.92 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 16.47 14.69 13.38 15.53 13.32 14.77 10.24 8.23%
P/EPS 128.07 115.12 98.62 179.58 131.46 104.97 79.83 8.19%
EY 0.78 0.87 1.01 0.56 0.76 0.95 1.25 -7.55%
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 16.21 14.59 13.84 15.21 13.30 15.05 9.44 9.42%
P/EPS 126.02 114.28 101.98 175.90 131.24 106.95 73.54 9.38%
EY 0.79 0.88 0.98 0.57 0.76 0.93 1.36 -8.65%
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