[DLADY] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -6.99%
YoY- 49.93%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 281,757 271,154 269,060 271,664 270,900 263,842 262,953 1.15%
PBT 34,309 38,852 29,979 48,303 34,352 45,871 43,612 -3.91%
Tax -7,642 -8,549 -8,999 -10,488 -9,130 -11,919 -11,212 -6.18%
NP 26,667 30,303 20,980 37,815 25,222 33,952 32,400 -3.19%
-
NP to SH 26,667 30,303 20,980 37,815 25,222 33,952 32,400 -3.19%
-
Tax Rate 22.27% 22.00% 30.02% 21.71% 26.58% 25.98% 25.71% -
Total Cost 255,090 240,851 248,080 233,849 245,678 229,890 230,553 1.69%
-
Net Worth 144,639 105,599 104,319 165,759 157,440 156,800 188,252 -4.29%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - 70,400 70,400 83,241 -
Div Payout % - - - - 279.12% 207.35% 256.92% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 144,639 105,599 104,319 165,759 157,440 156,800 188,252 -4.29%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 9.46% 11.18% 7.80% 13.92% 9.31% 12.87% 12.32% -
ROE 18.44% 28.70% 20.11% 22.81% 16.02% 21.65% 17.21% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 440.25 423.68 420.41 424.48 423.28 412.25 410.66 1.16%
EPS 41.70 47.35 32.80 59.10 39.40 53.05 50.60 -3.17%
DPS 0.00 0.00 0.00 0.00 110.00 110.00 130.00 -
NAPS 2.26 1.65 1.63 2.59 2.46 2.45 2.94 -4.28%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 440.25 423.68 420.41 424.48 423.28 412.25 410.66 1.16%
EPS 41.70 47.35 32.80 59.10 39.40 53.05 50.60 -3.17%
DPS 0.00 0.00 0.00 0.00 110.00 110.00 130.00 -
NAPS 2.26 1.65 1.63 2.59 2.46 2.45 2.94 -4.28%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 49.10 62.00 62.00 55.56 47.76 42.40 47.14 -
P/RPS 11.15 14.63 14.75 13.09 11.28 10.28 11.59 -0.64%
P/EPS 117.84 130.94 189.13 94.03 121.19 79.92 93.16 3.99%
EY 0.85 0.76 0.53 1.06 0.83 1.25 1.07 -3.76%
DY 0.00 0.00 0.00 0.00 2.30 2.59 2.76 -
P/NAPS 21.73 37.58 38.04 21.45 19.41 17.31 16.03 5.19%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 27/02/19 27/02/18 28/02/17 23/02/16 24/02/15 25/02/14 -
Price 44.50 63.42 69.90 54.58 52.00 46.06 48.00 -
P/RPS 10.11 14.97 16.63 12.86 12.28 11.17 11.81 -2.55%
P/EPS 106.80 133.94 213.23 92.37 131.95 86.82 94.86 1.99%
EY 0.94 0.75 0.47 1.08 0.76 1.15 1.05 -1.82%
DY 0.00 0.00 0.00 0.00 2.12 2.39 2.71 -
P/NAPS 19.69 38.44 42.88 21.07 21.14 18.80 16.33 3.16%

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