[DLADY] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 18.93%
YoY- 4.79%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 269,060 271,664 270,900 263,842 262,953 225,786 211,404 4.09%
PBT 29,979 48,303 34,352 45,871 43,612 44,739 37,576 -3.69%
Tax -8,999 -10,488 -9,130 -11,919 -11,212 -10,914 -9,206 -0.37%
NP 20,980 37,815 25,222 33,952 32,400 33,825 28,370 -4.90%
-
NP to SH 20,980 37,815 25,222 33,952 32,400 33,825 28,370 -4.90%
-
Tax Rate 30.02% 21.71% 26.58% 25.98% 25.71% 24.39% 24.50% -
Total Cost 248,080 233,849 245,678 229,890 230,553 191,961 183,034 5.19%
-
Net Worth 104,319 165,759 157,440 156,800 188,252 216,320 259,200 -14.06%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 70,400 70,400 83,241 83,200 24,000 -
Div Payout % - - 279.12% 207.35% 256.92% 245.97% 84.60% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 104,319 165,759 157,440 156,800 188,252 216,320 259,200 -14.06%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.80% 13.92% 9.31% 12.87% 12.32% 14.98% 13.42% -
ROE 20.11% 22.81% 16.02% 21.65% 17.21% 15.64% 10.95% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 420.41 424.48 423.28 412.25 410.66 352.79 330.32 4.09%
EPS 32.80 59.10 39.40 53.05 50.60 52.90 44.33 -4.89%
DPS 0.00 0.00 110.00 110.00 130.00 130.00 37.50 -
NAPS 1.63 2.59 2.46 2.45 2.94 3.38 4.05 -14.06%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 420.41 424.48 423.28 412.25 410.66 352.79 330.32 4.09%
EPS 32.80 59.10 39.40 53.05 50.60 52.90 44.33 -4.89%
DPS 0.00 0.00 110.00 110.00 130.00 130.00 37.50 -
NAPS 1.63 2.59 2.46 2.45 2.94 3.38 4.05 -14.06%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 62.00 55.56 47.76 42.40 47.14 46.44 23.40 -
P/RPS 14.75 13.09 11.28 10.28 11.59 13.16 7.08 12.99%
P/EPS 189.13 94.03 121.19 79.92 93.16 87.87 52.79 23.67%
EY 0.53 1.06 0.83 1.25 1.07 1.14 1.89 -19.08%
DY 0.00 0.00 2.30 2.59 2.76 2.80 1.60 -
P/NAPS 38.04 21.45 19.41 17.31 16.03 13.74 5.78 36.85%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 23/02/16 24/02/15 25/02/14 26/02/13 24/02/12 -
Price 69.90 54.58 52.00 46.06 48.00 42.66 25.80 -
P/RPS 16.63 12.86 12.28 11.17 11.81 12.09 7.81 13.41%
P/EPS 213.23 92.37 131.95 86.82 94.86 80.72 58.20 24.13%
EY 0.47 1.08 0.76 1.15 1.05 1.24 1.72 -19.42%
DY 0.00 0.00 2.12 2.39 2.71 3.05 1.45 -
P/NAPS 42.88 21.07 21.14 18.80 16.33 12.62 6.37 37.37%

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