[DLADY] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 108.32%
YoY- 7.28%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 508,592 520,362 513,640 496,470 475,182 495,911 455,974 1.83%
PBT 68,425 86,885 84,790 96,885 88,657 63,972 85,978 -3.73%
Tax -17,339 -21,953 -20,635 -26,289 -22,854 -16,632 -22,382 -4.16%
NP 51,086 64,932 64,155 70,596 65,803 47,340 63,596 -3.58%
-
NP to SH 51,086 64,932 64,155 70,596 65,803 47,340 63,596 -3.58%
-
Tax Rate 25.34% 25.27% 24.34% 27.13% 25.78% 26.00% 26.03% -
Total Cost 457,506 455,430 449,485 425,874 409,379 448,571 392,378 2.59%
-
Net Worth 124,800 98,559 120,959 157,440 152,320 165,119 196,479 -7.28%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - 70,400 70,400 83,200 -
Div Payout % - - - - 106.99% 148.71% 130.83% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 124,800 98,559 120,959 157,440 152,320 165,119 196,479 -7.28%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.04% 12.48% 12.49% 14.22% 13.85% 9.55% 13.95% -
ROE 40.93% 65.88% 53.04% 44.84% 43.20% 28.67% 32.37% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 794.68 813.07 802.56 775.73 742.47 774.86 712.46 1.83%
EPS 79.80 101.50 100.20 110.30 102.80 73.95 99.35 -3.58%
DPS 0.00 0.00 0.00 0.00 110.00 110.00 130.00 -
NAPS 1.95 1.54 1.89 2.46 2.38 2.58 3.07 -7.28%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 794.68 813.07 802.56 775.73 742.47 774.86 712.46 1.83%
EPS 79.80 101.50 100.20 110.30 102.80 73.95 99.35 -3.58%
DPS 0.00 0.00 0.00 0.00 110.00 110.00 130.00 -
NAPS 1.95 1.54 1.89 2.46 2.38 2.58 3.07 -7.28%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 64.00 67.98 58.38 58.50 45.42 46.50 47.02 -
P/RPS 8.05 8.36 7.27 7.54 6.12 6.00 6.60 3.36%
P/EPS 80.18 67.00 58.24 53.03 44.18 62.86 47.32 9.18%
EY 1.25 1.49 1.72 1.89 2.26 1.59 2.11 -8.35%
DY 0.00 0.00 0.00 0.00 2.42 2.37 2.76 -
P/NAPS 32.82 44.14 30.89 23.78 19.08 18.02 15.32 13.53%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 28/08/18 22/08/17 23/08/16 24/08/15 26/08/14 27/08/13 -
Price 63.90 66.78 59.22 59.52 45.80 46.82 46.50 -
P/RPS 8.04 8.21 7.38 7.67 6.17 6.04 6.53 3.52%
P/EPS 80.05 65.82 59.08 53.96 44.55 63.30 46.80 9.35%
EY 1.25 1.52 1.69 1.85 2.24 1.58 2.14 -8.56%
DY 0.00 0.00 0.00 0.00 2.40 2.35 2.80 -
P/NAPS 32.77 43.36 31.33 24.20 19.24 18.15 15.15 13.71%

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