[DLADY] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -3.04%
YoY- -2.16%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,080,550 1,064,536 1,067,140 1,064,896 1,048,041 1,047,727 1,046,963 2.12%
PBT 161,874 157,520 175,844 185,881 194,294 197,978 184,027 -8.20%
Tax -41,848 -39,803 -41,292 -43,255 -47,192 -48,909 -47,551 -8.17%
NP 120,026 117,717 134,552 142,626 147,102 149,069 136,476 -8.21%
-
NP to SH 120,026 117,717 134,552 142,626 147,102 149,069 136,476 -8.21%
-
Tax Rate 25.85% 25.27% 23.48% 23.27% 24.29% 24.70% 25.84% -
Total Cost 960,524 946,819 932,588 922,270 900,939 898,658 910,487 3.63%
-
Net Worth 138,240 104,319 153,600 120,959 197,119 165,759 197,759 -21.25%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - 70,400 -
Div Payout % - - - - - - 51.58% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 138,240 104,319 153,600 120,959 197,119 165,759 197,759 -21.25%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.11% 11.06% 12.61% 13.39% 14.04% 14.23% 13.04% -
ROE 86.82% 112.84% 87.60% 117.91% 74.63% 89.93% 69.01% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1,688.36 1,663.34 1,667.41 1,663.90 1,637.56 1,637.07 1,635.88 2.12%
EPS 187.54 183.93 210.24 222.85 229.85 232.92 213.24 -8.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 110.00 -
NAPS 2.16 1.63 2.40 1.89 3.08 2.59 3.09 -21.25%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1,688.36 1,663.34 1,667.41 1,663.90 1,637.56 1,637.07 1,635.88 2.12%
EPS 187.54 183.93 210.24 222.85 229.85 232.92 213.24 -8.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 110.00 -
NAPS 2.16 1.63 2.40 1.89 3.08 2.59 3.09 -21.25%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 68.50 62.00 60.36 58.38 57.42 55.56 59.98 -
P/RPS 4.06 3.73 3.62 3.51 3.51 3.39 3.67 6.97%
P/EPS 36.53 33.71 28.71 26.20 24.98 23.85 28.13 19.04%
EY 2.74 2.97 3.48 3.82 4.00 4.19 3.56 -16.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.83 -
P/NAPS 31.71 38.04 25.15 30.89 18.64 21.45 19.41 38.75%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/04/18 27/02/18 28/11/17 22/08/17 27/04/17 28/02/17 29/11/16 -
Price 67.40 69.90 59.40 59.22 57.00 54.58 55.40 -
P/RPS 3.99 4.20 3.56 3.56 3.48 3.33 3.39 11.48%
P/EPS 35.94 38.00 28.25 26.57 24.80 23.43 25.98 24.17%
EY 2.78 2.63 3.54 3.76 4.03 4.27 3.85 -19.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.99 -
P/NAPS 31.20 42.88 24.75 31.33 18.51 21.07 17.93 44.72%

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