[DLADY] QoQ Cumulative Quarter 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- -75.96%
YoY- 99.01%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,047,725 776,062 496,470 249,786 1,001,663 730,763 475,182 68.99%
PBT 197,982 149,671 96,885 45,787 188,737 154,385 88,657 70.43%
Tax -48,908 -38,421 -26,289 -11,899 -47,757 -38,627 -22,854 65.68%
NP 149,074 111,250 70,596 33,888 140,980 115,758 65,803 72.06%
-
NP to SH 149,074 111,250 70,596 33,888 140,980 115,758 65,803 72.06%
-
Tax Rate 24.70% 25.67% 27.13% 25.99% 25.30% 25.02% 25.78% -
Total Cost 898,651 664,812 425,874 215,898 860,683 615,005 409,379 68.50%
-
Net Worth 165,759 197,759 157,440 191,360 157,440 202,240 152,320 5.77%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 140,800 70,400 70,400 -
Div Payout % - - - - 99.87% 60.82% 106.99% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 165,759 197,759 157,440 191,360 157,440 202,240 152,320 5.77%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 14.23% 14.34% 14.22% 13.57% 14.07% 15.84% 13.85% -
ROE 89.93% 56.26% 44.84% 17.71% 89.55% 57.24% 43.20% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,637.07 1,212.60 775.73 390.29 1,565.10 1,141.82 742.47 68.99%
EPS 232.90 173.80 110.30 52.95 220.30 180.90 102.80 72.07%
DPS 0.00 0.00 0.00 0.00 220.00 110.00 110.00 -
NAPS 2.59 3.09 2.46 2.99 2.46 3.16 2.38 5.77%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,637.07 1,212.60 775.73 390.29 1,565.10 1,141.82 742.47 68.99%
EPS 232.90 173.80 110.30 52.95 220.30 180.90 102.80 72.07%
DPS 0.00 0.00 0.00 0.00 220.00 110.00 110.00 -
NAPS 2.59 3.09 2.46 2.99 2.46 3.16 2.38 5.77%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 55.56 59.98 58.50 52.22 47.76 47.08 45.42 -
P/RPS 3.39 4.95 7.54 13.38 3.05 4.12 6.12 -32.43%
P/EPS 23.85 34.51 53.03 98.62 21.68 26.03 44.18 -33.57%
EY 4.19 2.90 1.89 1.01 4.61 3.84 2.26 50.63%
DY 0.00 0.00 0.00 0.00 4.61 2.34 2.42 -
P/NAPS 21.45 19.41 23.78 17.46 19.41 14.90 19.08 8.07%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 23/08/16 25/04/16 23/02/16 17/11/15 24/08/15 -
Price 54.58 55.40 59.52 54.00 52.00 47.72 45.80 -
P/RPS 3.33 4.57 7.67 13.84 3.32 4.18 6.17 -33.58%
P/EPS 23.43 31.87 53.96 101.98 23.61 26.38 44.55 -34.71%
EY 4.27 3.14 1.85 0.98 4.24 3.79 2.24 53.43%
DY 0.00 0.00 0.00 0.00 4.23 2.31 2.40 -
P/NAPS 21.07 17.93 24.20 18.06 21.14 15.10 19.24 6.21%

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