[DLADY] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1.02%
YoY- 12.06%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,047,727 1,001,663 1,000,244 982,686 882,180 810,647 696,625 7.03%
PBT 197,978 188,737 148,423 186,674 165,802 141,554 90,104 14.00%
Tax -48,909 -47,757 -38,582 -48,410 -42,422 -33,471 -26,217 10.94%
NP 149,069 140,980 109,841 138,264 123,380 108,083 63,887 15.15%
-
NP to SH 149,069 140,980 109,841 138,264 123,380 108,083 63,887 15.15%
-
Tax Rate 24.70% 25.30% 25.99% 25.93% 25.59% 23.65% 29.10% -
Total Cost 898,658 860,683 890,403 844,422 758,800 702,564 632,738 6.01%
-
Net Worth 165,759 157,440 156,800 188,160 216,320 259,200 197,756 -2.89%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 140,800 140,800 166,441 166,400 46,403 46,394 -
Div Payout % - 99.87% 128.19% 120.38% 134.87% 42.93% 72.62% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 165,759 157,440 156,800 188,160 216,320 259,200 197,756 -2.89%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 63,998 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.23% 14.07% 10.98% 14.07% 13.99% 13.33% 9.17% -
ROE 89.93% 89.55% 70.05% 73.48% 57.04% 41.70% 32.31% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,637.07 1,565.10 1,562.88 1,535.45 1,378.41 1,266.64 1,088.50 7.03%
EPS 232.92 220.28 171.63 216.04 192.78 168.88 99.83 15.15%
DPS 0.00 220.00 220.00 260.00 260.00 72.50 72.50 -
NAPS 2.59 2.46 2.45 2.94 3.38 4.05 3.09 -2.89%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,637.07 1,565.10 1,562.88 1,535.45 1,378.41 1,266.64 1,088.48 7.03%
EPS 232.92 220.28 171.63 216.04 192.78 168.88 99.82 15.15%
DPS 0.00 220.00 220.00 260.00 260.00 72.50 72.49 -
NAPS 2.59 2.46 2.45 2.94 3.38 4.05 3.0899 -2.89%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 55.56 47.76 42.40 47.14 46.44 23.40 17.54 -
P/RPS 3.39 3.05 2.71 3.07 3.37 1.85 1.61 13.20%
P/EPS 23.85 21.68 24.70 21.82 24.09 13.86 17.57 5.22%
EY 4.19 4.61 4.05 4.58 4.15 7.22 5.69 -4.96%
DY 0.00 4.61 5.19 5.52 5.60 3.10 4.13 -
P/NAPS 21.45 19.41 17.31 16.03 13.74 5.78 5.68 24.76%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 23/02/16 24/02/15 25/02/14 26/02/13 24/02/12 25/02/11 -
Price 54.58 52.00 46.06 48.00 42.66 25.80 15.90 -
P/RPS 3.33 3.32 2.95 3.13 3.09 2.04 1.46 14.71%
P/EPS 23.43 23.61 26.84 22.22 22.13 15.28 15.93 6.63%
EY 4.27 4.24 3.73 4.50 4.52 6.55 6.28 -6.22%
DY 0.00 4.23 4.78 5.42 6.09 2.81 4.56 -
P/NAPS 21.07 21.14 18.80 16.33 12.62 6.37 5.15 26.43%

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