[DLADY] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -14.35%
YoY- -5.8%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,064,536 1,060,634 1,027,280 1,000,400 1,047,725 1,034,749 992,940 4.73%
PBT 157,519 170,054 169,580 168,412 197,982 199,561 193,770 -12.86%
Tax -39,802 -41,072 -41,270 -40,728 -48,908 -51,228 -52,578 -16.89%
NP 117,717 128,982 128,310 127,684 149,074 148,333 141,192 -11.38%
-
NP to SH 117,717 128,982 128,310 127,684 149,074 148,333 141,192 -11.38%
-
Tax Rate 25.27% 24.15% 24.34% 24.18% 24.70% 25.67% 27.13% -
Total Cost 946,819 931,652 898,970 872,716 898,651 886,416 851,748 7.28%
-
Net Worth 104,319 153,600 120,959 197,119 165,759 197,759 157,440 -23.93%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 104,319 153,600 120,959 197,119 165,759 197,759 157,440 -23.93%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.06% 12.16% 12.49% 12.76% 14.23% 14.34% 14.22% -
ROE 112.84% 83.97% 106.08% 64.77% 89.93% 75.01% 89.68% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1,663.34 1,657.24 1,605.13 1,563.13 1,637.07 1,616.80 1,551.47 4.73%
EPS 183.90 201.60 200.40 199.60 232.90 231.73 220.60 -11.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 2.40 1.89 3.08 2.59 3.09 2.46 -23.93%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1,663.34 1,657.24 1,605.13 1,563.13 1,637.07 1,616.80 1,551.47 4.73%
EPS 183.90 201.60 200.40 199.60 232.90 231.73 220.60 -11.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 2.40 1.89 3.08 2.59 3.09 2.46 -23.93%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 62.00 60.36 58.38 57.42 55.56 59.98 58.50 -
P/RPS 3.73 3.64 3.64 3.67 3.39 3.71 3.77 -0.70%
P/EPS 33.71 29.95 29.12 28.78 23.85 25.88 26.52 17.29%
EY 2.97 3.34 3.43 3.47 4.19 3.86 3.77 -14.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 38.04 25.15 30.89 18.64 21.45 19.41 23.78 36.66%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 22/08/17 27/04/17 28/02/17 29/11/16 23/08/16 -
Price 69.90 59.40 59.22 57.00 54.58 55.40 59.52 -
P/RPS 4.20 3.58 3.69 3.65 3.33 3.43 3.84 6.13%
P/EPS 38.00 29.47 29.54 28.57 23.43 23.90 26.98 25.57%
EY 2.63 3.39 3.39 3.50 4.27 4.18 3.71 -20.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 42.88 24.75 31.33 18.51 21.07 17.93 24.20 46.27%

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