[DLADY] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 18.93%
YoY- 4.79%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 255,581 278,288 196,894 263,842 240,491 268,229 227,682 8.00%
PBT 65,727 65,642 23,016 45,871 38,580 32,804 31,168 64.37%
Tax -15,773 -16,866 -5,988 -11,919 -10,031 -8,530 -8,102 55.84%
NP 49,954 48,776 17,028 33,952 28,549 24,274 23,066 67.31%
-
NP to SH 49,954 48,776 17,028 33,952 28,549 24,274 23,066 67.31%
-
Tax Rate 24.00% 25.69% 26.02% 25.98% 26.00% 26.00% 25.99% -
Total Cost 205,627 229,512 179,866 229,890 211,942 243,955 204,616 0.32%
-
Net Worth 202,240 152,320 174,080 156,800 193,279 165,119 211,199 -2.84%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 70,400 - 70,400 - 70,400 - -
Div Payout % - 144.33% - 207.35% - 290.02% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 202,240 152,320 174,080 156,800 193,279 165,119 211,199 -2.84%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.55% 17.53% 8.65% 12.87% 11.87% 9.05% 10.13% -
ROE 24.70% 32.02% 9.78% 21.65% 14.77% 14.70% 10.92% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 399.35 434.83 307.65 412.25 375.77 419.11 355.75 8.00%
EPS 78.10 76.20 26.60 53.05 44.60 37.95 36.00 67.50%
DPS 0.00 110.00 0.00 110.00 0.00 110.00 0.00 -
NAPS 3.16 2.38 2.72 2.45 3.02 2.58 3.30 -2.84%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 399.35 434.83 307.65 412.25 375.77 419.11 355.75 8.00%
EPS 78.10 76.20 26.60 53.05 44.60 37.95 36.00 67.50%
DPS 0.00 110.00 0.00 110.00 0.00 110.00 0.00 -
NAPS 3.16 2.38 2.72 2.45 3.02 2.58 3.30 -2.84%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 47.08 45.42 47.78 42.40 46.90 46.50 47.38 -
P/RPS 11.79 10.45 15.53 10.28 12.48 11.09 13.32 -7.80%
P/EPS 60.32 59.60 179.58 79.92 105.14 122.60 131.46 -40.48%
EY 1.66 1.68 0.56 1.25 0.95 0.82 0.76 68.26%
DY 0.00 2.42 0.00 2.59 0.00 2.37 0.00 -
P/NAPS 14.90 19.08 17.57 17.31 15.53 18.02 14.36 2.48%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 24/08/15 26/05/15 24/02/15 25/11/14 26/08/14 27/05/14 -
Price 47.72 45.80 46.80 46.06 45.90 46.82 47.30 -
P/RPS 11.95 10.53 15.21 11.17 12.22 11.17 13.30 -6.88%
P/EPS 61.14 60.10 175.90 86.82 102.90 123.44 131.24 -39.87%
EY 1.64 1.66 0.57 1.15 0.97 0.81 0.76 66.91%
DY 0.00 2.40 0.00 2.39 0.00 2.35 0.00 -
P/NAPS 15.10 19.24 17.21 18.80 15.20 18.15 14.33 3.54%

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