[DLADY] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -15.59%
YoY- -5.8%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 269,060 281,836 263,540 250,100 271,664 279,592 246,685 5.94%
PBT 29,979 42,752 42,686 42,103 48,303 52,789 51,099 -29.85%
Tax -8,999 -10,169 -10,453 -10,182 -10,488 -12,132 -14,390 -26.80%
NP 20,980 32,583 32,233 31,921 37,815 40,657 36,709 -31.06%
-
NP to SH 20,980 32,583 32,233 31,921 37,815 40,657 36,709 -31.06%
-
Tax Rate 30.02% 23.79% 24.49% 24.18% 21.71% 22.98% 28.16% -
Total Cost 248,080 249,253 231,307 218,179 233,849 238,935 209,976 11.72%
-
Net Worth 104,319 153,600 120,959 197,119 165,759 197,759 157,440 -23.93%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 104,319 153,600 120,959 197,119 165,759 197,759 157,440 -23.93%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.80% 11.56% 12.23% 12.76% 13.92% 14.54% 14.88% -
ROE 20.11% 21.21% 26.65% 16.19% 22.81% 20.56% 23.32% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 420.41 440.37 411.78 390.78 424.48 436.86 385.45 5.94%
EPS 32.80 50.90 50.35 49.90 59.10 63.50 57.35 -31.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 2.40 1.89 3.08 2.59 3.09 2.46 -23.93%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 420.41 440.37 411.78 390.78 424.48 436.86 385.45 5.94%
EPS 32.80 50.90 50.35 49.90 59.10 63.50 57.35 -31.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 2.40 1.89 3.08 2.59 3.09 2.46 -23.93%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 62.00 60.36 58.38 57.42 55.56 59.98 58.50 -
P/RPS 14.75 13.71 14.18 14.69 13.09 13.73 15.18 -1.89%
P/EPS 189.13 118.56 115.92 115.12 94.03 94.42 101.99 50.76%
EY 0.53 0.84 0.86 0.87 1.06 1.06 0.98 -33.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 38.04 25.15 30.89 18.64 21.45 19.41 23.78 36.66%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 22/08/17 27/04/17 28/02/17 29/11/16 23/08/16 -
Price 69.90 59.40 59.22 57.00 54.58 55.40 59.52 -
P/RPS 16.63 13.49 14.38 14.59 12.86 12.68 15.44 5.06%
P/EPS 213.23 116.67 117.58 114.28 92.37 87.21 103.77 61.41%
EY 0.47 0.86 0.85 0.88 1.08 1.15 0.96 -37.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 42.88 24.75 31.33 18.51 21.07 17.93 24.20 46.27%

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