[DLADY] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -35.61%
YoY- -44.52%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 257,052 254,248 266,114 269,060 281,836 263,540 250,100 1.84%
PBT 45,555 40,428 46,457 29,979 42,752 42,686 42,103 5.38%
Tax -11,342 -9,726 -12,227 -8,999 -10,169 -10,453 -10,182 7.45%
NP 34,213 30,702 34,230 20,980 32,583 32,233 31,921 4.72%
-
NP to SH 34,213 30,702 34,230 20,980 32,583 32,233 31,921 4.72%
-
Tax Rate 24.90% 24.06% 26.32% 30.02% 23.79% 24.49% 24.18% -
Total Cost 222,839 223,546 231,884 248,080 249,253 231,307 218,179 1.41%
-
Net Worth 132,479 98,559 138,240 104,319 153,600 120,959 197,119 -23.25%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 132,479 98,559 138,240 104,319 153,600 120,959 197,119 -23.25%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 13.31% 12.08% 12.86% 7.80% 11.56% 12.23% 12.76% -
ROE 25.83% 31.15% 24.76% 20.11% 21.21% 26.65% 16.19% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 401.64 397.26 415.80 420.41 440.37 411.78 390.78 1.84%
EPS 53.50 48.00 53.50 32.80 50.90 50.35 49.90 4.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.54 2.16 1.63 2.40 1.89 3.08 -23.25%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 401.64 397.26 415.80 420.41 440.37 411.78 390.78 1.84%
EPS 53.50 48.00 53.50 32.80 50.90 50.35 49.90 4.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.54 2.16 1.63 2.40 1.89 3.08 -23.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 64.28 67.98 68.50 62.00 60.36 58.38 57.42 -
P/RPS 16.00 17.11 16.47 14.75 13.71 14.18 14.69 5.85%
P/EPS 120.24 141.71 128.07 189.13 118.56 115.92 115.12 2.94%
EY 0.83 0.71 0.78 0.53 0.84 0.86 0.87 -3.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.05 44.14 31.71 38.04 25.15 30.89 18.64 40.47%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 25/04/18 27/02/18 28/11/17 22/08/17 27/04/17 -
Price 63.50 66.78 67.40 69.90 59.40 59.22 57.00 -
P/RPS 15.81 16.81 16.21 16.63 13.49 14.38 14.59 5.49%
P/EPS 118.79 139.21 126.02 213.23 116.67 117.58 114.28 2.61%
EY 0.84 0.72 0.79 0.47 0.86 0.85 0.88 -3.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 30.68 43.36 31.20 42.88 24.75 31.33 18.51 40.01%

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