[DLADY] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 17.61%
YoY- -32.46%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 281,836 279,592 255,581 240,491 263,759 224,793 201,708 5.72%
PBT 42,752 52,789 65,727 38,580 57,084 43,357 31,994 4.94%
Tax -10,169 -12,132 -15,773 -10,031 -14,816 -11,258 -8,394 3.24%
NP 32,583 40,657 49,954 28,549 42,268 32,099 23,600 5.51%
-
NP to SH 32,583 40,657 49,954 28,549 42,268 32,099 23,600 5.51%
-
Tax Rate 23.79% 22.98% 24.00% 26.00% 25.95% 25.97% 26.24% -
Total Cost 249,253 238,935 205,627 211,942 221,491 192,694 178,108 5.75%
-
Net Worth 153,600 197,759 202,240 193,279 238,720 265,600 254,754 -8.07%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - 22,403 -
Div Payout % - - - - - - 94.93% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 153,600 197,759 202,240 193,279 238,720 265,600 254,754 -8.07%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,008 -0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.56% 14.54% 19.55% 11.87% 16.03% 14.28% 11.70% -
ROE 21.21% 20.56% 24.70% 14.77% 17.71% 12.09% 9.26% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 440.37 436.86 399.35 375.77 412.12 351.24 315.13 5.73%
EPS 50.90 63.50 78.10 44.60 66.05 50.15 36.87 5.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 35.00 -
NAPS 2.40 3.09 3.16 3.02 3.73 4.15 3.98 -8.07%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 440.37 436.86 399.35 375.77 412.12 351.24 315.17 5.72%
EPS 50.90 63.50 78.10 44.60 66.05 50.15 36.88 5.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 35.00 -
NAPS 2.40 3.09 3.16 3.02 3.73 4.15 3.9805 -8.07%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 60.36 59.98 47.08 46.90 47.00 43.20 17.70 -
P/RPS 13.71 13.73 11.79 12.48 11.40 12.30 5.62 16.00%
P/EPS 118.56 94.42 60.32 105.14 71.16 86.13 48.01 16.24%
EY 0.84 1.06 1.66 0.95 1.41 1.16 2.08 -14.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.98 -
P/NAPS 25.15 19.41 14.90 15.53 12.60 10.41 4.45 33.42%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 29/11/16 17/11/15 25/11/14 26/11/13 27/11/12 15/11/11 -
Price 59.40 55.40 47.72 45.90 47.00 42.68 21.80 -
P/RPS 13.49 12.68 11.95 12.22 11.40 12.15 6.92 11.75%
P/EPS 116.67 87.21 61.14 102.90 71.16 85.10 59.13 11.98%
EY 0.86 1.15 1.64 0.97 1.41 1.18 1.69 -10.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
P/NAPS 24.75 17.93 15.10 15.20 12.60 10.28 5.48 28.53%

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