[DLADY] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 5.24%
YoY- -29.79%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 263,540 246,685 278,288 268,229 249,706 217,548 200,892 4.62%
PBT 42,686 51,099 65,642 32,804 46,767 40,589 37,431 2.21%
Tax -10,453 -14,390 -16,866 -8,530 -12,193 -10,599 -9,656 1.32%
NP 32,233 36,709 48,776 24,274 34,574 29,990 27,775 2.50%
-
NP to SH 32,233 36,709 48,776 24,274 34,574 29,990 27,775 2.50%
-
Tax Rate 24.49% 28.16% 25.69% 26.00% 26.07% 26.11% 25.80% -
Total Cost 231,307 209,976 229,512 243,955 215,132 187,558 173,117 4.94%
-
Net Worth 120,959 157,440 152,320 165,119 196,479 233,600 231,031 -10.21%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 70,400 70,400 83,200 83,200 - -
Div Payout % - - 144.33% 290.02% 240.64% 277.43% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 120,959 157,440 152,320 165,119 196,479 233,600 231,031 -10.21%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 63,997 0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.23% 14.88% 17.53% 9.05% 13.85% 13.79% 13.83% -
ROE 26.65% 23.32% 32.02% 14.70% 17.60% 12.84% 12.02% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 411.78 385.45 434.83 419.11 390.17 339.92 313.91 4.62%
EPS 50.35 57.35 76.20 37.95 54.00 46.86 43.40 2.50%
DPS 0.00 0.00 110.00 110.00 130.00 130.00 0.00 -
NAPS 1.89 2.46 2.38 2.58 3.07 3.65 3.61 -10.21%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 411.78 385.45 434.83 419.11 390.17 339.92 313.89 4.62%
EPS 50.35 57.35 76.20 37.95 54.00 46.86 43.40 2.50%
DPS 0.00 0.00 110.00 110.00 130.00 130.00 0.00 -
NAPS 1.89 2.46 2.38 2.58 3.07 3.65 3.6099 -10.21%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 58.38 58.50 45.42 46.50 47.02 35.20 18.60 -
P/RPS 14.18 15.18 10.45 11.09 12.05 10.36 5.93 15.62%
P/EPS 115.92 101.99 59.60 122.60 87.04 75.12 42.86 18.01%
EY 0.86 0.98 1.68 0.82 1.15 1.33 2.33 -15.29%
DY 0.00 0.00 2.42 2.37 2.76 3.69 0.00 -
P/NAPS 30.89 23.78 19.08 18.02 15.32 9.64 5.15 34.75%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 23/08/16 24/08/15 26/08/14 27/08/13 28/08/12 18/08/11 -
Price 59.22 59.52 45.80 46.82 46.50 41.36 18.24 -
P/RPS 14.38 15.44 10.53 11.17 11.92 12.17 5.81 16.28%
P/EPS 117.58 103.77 60.10 123.44 86.08 88.26 42.03 18.68%
EY 0.85 0.96 1.66 0.81 1.16 1.13 2.38 -15.75%
DY 0.00 0.00 2.40 2.35 2.80 3.14 0.00 -
P/NAPS 31.33 24.20 19.24 18.15 15.15 11.33 5.05 35.51%

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