[DLADY] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -49.51%
YoY- -25.71%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 271,154 269,060 271,664 270,900 263,842 262,953 225,786 3.09%
PBT 38,852 29,979 48,303 34,352 45,871 43,612 44,739 -2.32%
Tax -8,549 -8,999 -10,488 -9,130 -11,919 -11,212 -10,914 -3.98%
NP 30,303 20,980 37,815 25,222 33,952 32,400 33,825 -1.81%
-
NP to SH 30,303 20,980 37,815 25,222 33,952 32,400 33,825 -1.81%
-
Tax Rate 22.00% 30.02% 21.71% 26.58% 25.98% 25.71% 24.39% -
Total Cost 240,851 248,080 233,849 245,678 229,890 230,553 191,961 3.85%
-
Net Worth 105,599 104,319 165,759 157,440 156,800 188,252 216,320 -11.26%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - 70,400 70,400 83,241 83,200 -
Div Payout % - - - 279.12% 207.35% 256.92% 245.97% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 105,599 104,319 165,759 157,440 156,800 188,252 216,320 -11.26%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.18% 7.80% 13.92% 9.31% 12.87% 12.32% 14.98% -
ROE 28.70% 20.11% 22.81% 16.02% 21.65% 17.21% 15.64% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 423.68 420.41 424.48 423.28 412.25 410.66 352.79 3.09%
EPS 47.35 32.80 59.10 39.40 53.05 50.60 52.90 -1.82%
DPS 0.00 0.00 0.00 110.00 110.00 130.00 130.00 -
NAPS 1.65 1.63 2.59 2.46 2.45 2.94 3.38 -11.26%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 423.68 420.41 424.48 423.28 412.25 410.66 352.79 3.09%
EPS 47.35 32.80 59.10 39.40 53.05 50.60 52.90 -1.82%
DPS 0.00 0.00 0.00 110.00 110.00 130.00 130.00 -
NAPS 1.65 1.63 2.59 2.46 2.45 2.94 3.38 -11.26%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 62.00 62.00 55.56 47.76 42.40 47.14 46.44 -
P/RPS 14.63 14.75 13.09 11.28 10.28 11.59 13.16 1.77%
P/EPS 130.94 189.13 94.03 121.19 79.92 93.16 87.87 6.87%
EY 0.76 0.53 1.06 0.83 1.25 1.07 1.14 -6.53%
DY 0.00 0.00 0.00 2.30 2.59 2.76 2.80 -
P/NAPS 37.58 38.04 21.45 19.41 17.31 16.03 13.74 18.24%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 28/02/17 23/02/16 24/02/15 25/02/14 26/02/13 -
Price 63.42 69.90 54.58 52.00 46.06 48.00 42.66 -
P/RPS 14.97 16.63 12.86 12.28 11.17 11.81 12.09 3.62%
P/EPS 133.94 213.23 92.37 131.95 86.82 94.86 80.72 8.80%
EY 0.75 0.47 1.08 0.76 1.15 1.05 1.24 -8.03%
DY 0.00 0.00 0.00 2.12 2.39 2.71 3.05 -
P/NAPS 38.44 42.88 21.07 21.14 18.80 16.33 12.62 20.38%

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