[DLADY] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 108.32%
YoY- 7.28%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 250,100 1,047,725 776,062 496,470 249,786 1,001,663 730,763 -51.04%
PBT 42,103 197,982 149,671 96,885 45,787 188,737 154,385 -57.91%
Tax -10,182 -48,908 -38,421 -26,289 -11,899 -47,757 -38,627 -58.85%
NP 31,921 149,074 111,250 70,596 33,888 140,980 115,758 -57.60%
-
NP to SH 31,921 149,074 111,250 70,596 33,888 140,980 115,758 -57.60%
-
Tax Rate 24.18% 24.70% 25.67% 27.13% 25.99% 25.30% 25.02% -
Total Cost 218,179 898,651 664,812 425,874 215,898 860,683 615,005 -49.85%
-
Net Worth 197,119 165,759 197,759 157,440 191,360 157,440 202,240 -1.69%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 140,800 70,400 -
Div Payout % - - - - - 99.87% 60.82% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 197,119 165,759 197,759 157,440 191,360 157,440 202,240 -1.69%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 12.76% 14.23% 14.34% 14.22% 13.57% 14.07% 15.84% -
ROE 16.19% 89.93% 56.26% 44.84% 17.71% 89.55% 57.24% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 390.78 1,637.07 1,212.60 775.73 390.29 1,565.10 1,141.82 -51.04%
EPS 49.90 232.90 173.80 110.30 52.95 220.30 180.90 -57.59%
DPS 0.00 0.00 0.00 0.00 0.00 220.00 110.00 -
NAPS 3.08 2.59 3.09 2.46 2.99 2.46 3.16 -1.69%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 390.78 1,637.07 1,212.60 775.73 390.29 1,565.10 1,141.82 -51.04%
EPS 49.90 232.90 173.80 110.30 52.95 220.30 180.90 -57.59%
DPS 0.00 0.00 0.00 0.00 0.00 220.00 110.00 -
NAPS 3.08 2.59 3.09 2.46 2.99 2.46 3.16 -1.69%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 57.42 55.56 59.98 58.50 52.22 47.76 47.08 -
P/RPS 14.69 3.39 4.95 7.54 13.38 3.05 4.12 133.21%
P/EPS 115.12 23.85 34.51 53.03 98.62 21.68 26.03 169.18%
EY 0.87 4.19 2.90 1.89 1.01 4.61 3.84 -62.80%
DY 0.00 0.00 0.00 0.00 0.00 4.61 2.34 -
P/NAPS 18.64 21.45 19.41 23.78 17.46 19.41 14.90 16.08%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 27/04/17 28/02/17 29/11/16 23/08/16 25/04/16 23/02/16 17/11/15 -
Price 57.00 54.58 55.40 59.52 54.00 52.00 47.72 -
P/RPS 14.59 3.33 4.57 7.67 13.84 3.32 4.18 129.92%
P/EPS 114.28 23.43 31.87 53.96 101.98 23.61 26.38 165.50%
EY 0.88 4.27 3.14 1.85 0.98 4.24 3.79 -62.18%
DY 0.00 0.00 0.00 0.00 0.00 4.23 2.31 -
P/NAPS 18.51 21.07 17.93 24.20 18.06 21.14 15.10 14.52%

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