[DLADY] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 11.96%
YoY- 52.06%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,047,440 1,080,550 1,048,041 1,054,555 969,456 1,004,100 874,395 3.05%
PBT 168,100 161,874 194,294 211,508 140,271 178,631 167,896 0.02%
Tax -38,985 -41,848 -47,192 -53,668 -36,468 -46,323 -42,960 -1.60%
NP 129,115 120,026 147,102 157,840 103,803 132,308 124,936 0.54%
-
NP to SH 129,115 120,026 147,102 157,840 103,803 132,308 124,936 0.54%
-
Tax Rate 23.19% 25.85% 24.29% 25.37% 26.00% 25.93% 25.59% -
Total Cost 918,325 960,524 900,939 896,715 865,653 871,792 749,459 3.44%
-
Net Worth 139,520 138,240 197,119 191,360 174,080 211,199 245,119 -8.96%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - 140,800 140,800 166,441 166,400 -
Div Payout % - - - 89.20% 135.64% 125.80% 133.19% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 139,520 138,240 197,119 191,360 174,080 211,199 245,119 -8.96%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 12.33% 11.11% 14.04% 14.97% 10.71% 13.18% 14.29% -
ROE 92.54% 86.82% 74.63% 82.48% 59.63% 62.65% 50.97% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,636.63 1,688.36 1,637.56 1,647.74 1,514.78 1,568.91 1,366.24 3.05%
EPS 201.74 187.54 229.85 246.63 162.19 206.73 195.21 0.54%
DPS 0.00 0.00 0.00 220.00 220.00 260.00 260.00 -
NAPS 2.18 2.16 3.08 2.99 2.72 3.30 3.83 -8.96%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,636.63 1,688.36 1,637.56 1,647.74 1,514.78 1,568.91 1,366.24 3.05%
EPS 201.74 187.54 229.85 246.63 162.19 206.73 195.21 0.54%
DPS 0.00 0.00 0.00 220.00 220.00 260.00 260.00 -
NAPS 2.18 2.16 3.08 2.99 2.72 3.30 3.83 -8.96%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 64.50 68.50 57.42 52.22 47.78 47.38 47.60 -
P/RPS 3.94 4.06 3.51 3.17 3.15 3.02 3.48 2.08%
P/EPS 31.97 36.53 24.98 21.17 29.46 22.92 24.38 4.61%
EY 3.13 2.74 4.00 4.72 3.39 4.36 4.10 -4.39%
DY 0.00 0.00 0.00 4.21 4.60 5.49 5.46 -
P/NAPS 29.59 31.71 18.64 17.46 17.57 14.36 12.43 15.54%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 25/04/19 25/04/18 27/04/17 25/04/16 26/05/15 27/05/14 28/05/13 -
Price 64.08 67.40 57.00 54.00 46.80 47.30 48.50 -
P/RPS 3.92 3.99 3.48 3.28 3.09 3.01 3.55 1.66%
P/EPS 31.76 35.94 24.80 21.90 28.85 22.88 24.84 4.17%
EY 3.15 2.78 4.03 4.57 3.47 4.37 4.03 -4.02%
DY 0.00 0.00 0.00 4.07 4.70 5.50 5.36 -
P/NAPS 29.39 31.20 18.51 18.06 17.21 14.33 12.66 15.06%

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