[DLADY] YoY Annualized 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- 8.55%
YoY- -20.56%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,064,536 1,047,725 1,001,663 1,000,244 982,686 882,179 810,647 4.64%
PBT 157,519 197,982 188,737 148,423 186,674 165,801 141,553 1.79%
Tax -39,802 -48,908 -47,757 -38,582 -48,410 -42,421 -33,471 2.92%
NP 117,717 149,074 140,980 109,841 138,264 123,380 108,082 1.43%
-
NP to SH 117,717 149,074 140,980 109,841 138,264 123,380 108,082 1.43%
-
Tax Rate 25.27% 24.70% 25.30% 25.99% 25.93% 25.59% 23.65% -
Total Cost 946,819 898,651 860,683 890,403 844,422 758,799 702,565 5.09%
-
Net Worth 104,319 165,759 157,440 156,800 188,192 216,320 259,200 -14.06%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 140,800 140,800 166,428 166,400 46,400 -
Div Payout % - - 99.87% 128.19% 120.37% 134.87% 42.93% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 104,319 165,759 157,440 156,800 188,192 216,320 259,200 -14.06%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 11.06% 14.23% 14.07% 10.98% 14.07% 13.99% 13.33% -
ROE 112.84% 89.93% 89.55% 70.05% 73.47% 57.04% 41.70% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1,663.34 1,637.07 1,565.10 1,562.88 1,535.18 1,378.40 1,266.64 4.64%
EPS 183.90 232.90 220.30 171.60 216.00 192.80 168.88 1.42%
DPS 0.00 0.00 220.00 220.00 260.00 260.00 72.50 -
NAPS 1.63 2.59 2.46 2.45 2.94 3.38 4.05 -14.06%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1,663.34 1,637.07 1,565.10 1,562.88 1,535.18 1,378.40 1,266.64 4.64%
EPS 183.90 232.90 220.30 171.60 216.00 192.80 168.88 1.42%
DPS 0.00 0.00 220.00 220.00 260.00 260.00 72.50 -
NAPS 1.63 2.59 2.46 2.45 2.94 3.38 4.05 -14.06%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 62.00 55.56 47.76 42.40 47.14 46.44 23.40 -
P/RPS 3.73 3.39 3.05 2.71 3.08 3.37 1.85 12.38%
P/EPS 33.71 23.85 21.68 24.70 21.82 24.09 13.86 15.95%
EY 2.97 4.19 4.61 4.05 4.58 4.15 7.22 -13.74%
DY 0.00 0.00 4.61 5.19 5.52 5.60 3.10 -
P/NAPS 38.04 21.45 19.41 17.31 16.03 13.74 5.78 36.85%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 23/02/16 24/02/15 25/02/14 26/02/13 24/02/12 -
Price 69.90 54.58 52.00 46.06 48.00 42.66 25.80 -
P/RPS 4.20 3.33 3.32 2.95 3.14 3.09 2.04 12.77%
P/EPS 38.00 23.43 23.61 26.84 22.22 22.13 15.28 16.38%
EY 2.63 4.27 4.24 3.73 4.50 4.52 6.55 -14.09%
DY 0.00 0.00 4.23 4.78 5.42 6.09 2.81 -
P/NAPS 42.88 21.07 21.14 18.80 16.33 12.62 6.37 37.37%

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