[DLADY] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1.09%
YoY- -19.86%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 254,248 266,114 269,060 281,836 263,540 250,100 271,664 -4.33%
PBT 40,428 46,457 29,979 42,752 42,686 42,103 48,303 -11.21%
Tax -9,726 -12,227 -8,999 -10,169 -10,453 -10,182 -10,488 -4.91%
NP 30,702 34,230 20,980 32,583 32,233 31,921 37,815 -13.00%
-
NP to SH 30,702 34,230 20,980 32,583 32,233 31,921 37,815 -13.00%
-
Tax Rate 24.06% 26.32% 30.02% 23.79% 24.49% 24.18% 21.71% -
Total Cost 223,546 231,884 248,080 249,253 231,307 218,179 233,849 -2.96%
-
Net Worth 98,559 138,240 104,319 153,600 120,959 197,119 165,759 -29.35%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 98,559 138,240 104,319 153,600 120,959 197,119 165,759 -29.35%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.08% 12.86% 7.80% 11.56% 12.23% 12.76% 13.92% -
ROE 31.15% 24.76% 20.11% 21.21% 26.65% 16.19% 22.81% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 397.26 415.80 420.41 440.37 411.78 390.78 424.48 -4.33%
EPS 48.00 53.50 32.80 50.90 50.35 49.90 59.10 -12.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 2.16 1.63 2.40 1.89 3.08 2.59 -29.35%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 397.26 415.80 420.41 440.37 411.78 390.78 424.48 -4.33%
EPS 48.00 53.50 32.80 50.90 50.35 49.90 59.10 -12.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 2.16 1.63 2.40 1.89 3.08 2.59 -29.35%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 67.98 68.50 62.00 60.36 58.38 57.42 55.56 -
P/RPS 17.11 16.47 14.75 13.71 14.18 14.69 13.09 19.60%
P/EPS 141.71 128.07 189.13 118.56 115.92 115.12 94.03 31.54%
EY 0.71 0.78 0.53 0.84 0.86 0.87 1.06 -23.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 44.14 31.71 38.04 25.15 30.89 18.64 21.45 61.99%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/04/18 27/02/18 28/11/17 22/08/17 27/04/17 28/02/17 -
Price 66.78 67.40 69.90 59.40 59.22 57.00 54.58 -
P/RPS 16.81 16.21 16.63 13.49 14.38 14.59 12.86 19.60%
P/EPS 139.21 126.02 213.23 116.67 117.58 114.28 92.37 31.54%
EY 0.72 0.79 0.47 0.86 0.85 0.88 1.08 -23.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 43.36 31.20 42.88 24.75 31.33 18.51 21.07 62.00%

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