[DLADY] YoY 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- 2.42%
YoY- 74.98%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 257,052 281,836 279,592 255,581 240,491 263,759 224,793 2.25%
PBT 45,555 42,752 52,789 65,727 38,580 57,084 43,357 0.82%
Tax -11,342 -10,169 -12,132 -15,773 -10,031 -14,816 -11,258 0.12%
NP 34,213 32,583 40,657 49,954 28,549 42,268 32,099 1.06%
-
NP to SH 34,213 32,583 40,657 49,954 28,549 42,268 32,099 1.06%
-
Tax Rate 24.90% 23.79% 22.98% 24.00% 26.00% 25.95% 25.97% -
Total Cost 222,839 249,253 238,935 205,627 211,942 221,491 192,694 2.45%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 13.31% 11.56% 14.54% 19.55% 11.87% 16.03% 14.28% -
ROE 25.83% 21.21% 20.56% 24.70% 14.77% 17.71% 12.09% -
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 401.64 440.37 436.86 399.35 375.77 412.12 351.24 2.25%
EPS 53.50 50.90 63.50 78.10 44.60 66.05 50.15 1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 401.64 440.37 436.86 399.35 375.77 412.12 351.24 2.25%
EPS 53.50 50.90 63.50 78.10 44.60 66.05 50.15 1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 16.00 13.71 13.73 11.79 12.48 11.40 12.30 4.47%
P/EPS 120.24 118.56 94.42 60.32 105.14 71.16 86.13 5.71%
EY 0.83 0.84 1.06 1.66 0.95 1.41 1.16 -5.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 15.81 13.49 12.68 11.95 12.22 11.40 12.15 4.48%
P/EPS 118.79 116.67 87.21 61.14 102.90 71.16 85.10 5.71%
EY 0.84 0.86 1.15 1.64 0.97 1.41 1.18 -5.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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