[DLADY] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -23.35%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 271,664 270,900 263,842 262,953 225,786 211,404 156,768 9.58%
PBT 48,303 34,352 45,871 43,612 44,739 37,576 15,943 20.27%
Tax -10,488 -9,130 -11,919 -11,212 -10,914 -9,206 -5,108 12.72%
NP 37,815 25,222 33,952 32,400 33,825 28,370 10,835 23.13%
-
NP to SH 37,815 25,222 33,952 32,400 33,825 28,370 10,835 23.13%
-
Tax Rate 21.71% 26.58% 25.98% 25.71% 24.39% 24.50% 32.04% -
Total Cost 233,849 245,678 229,890 230,553 191,961 183,034 145,933 8.16%
-
Net Worth 165,759 157,440 156,800 188,252 216,320 259,200 197,756 -2.89%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 70,400 70,400 83,241 83,200 24,000 23,999 -
Div Payout % - 279.12% 207.35% 256.92% 245.97% 84.60% 221.50% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 165,759 157,440 156,800 188,252 216,320 259,200 197,756 -2.89%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 63,998 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.92% 9.31% 12.87% 12.32% 14.98% 13.42% 6.91% -
ROE 22.81% 16.02% 21.65% 17.21% 15.64% 10.95% 5.48% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 424.48 423.28 412.25 410.66 352.79 330.32 244.95 9.58%
EPS 59.10 39.40 53.05 50.60 52.90 44.33 16.93 23.14%
DPS 0.00 110.00 110.00 130.00 130.00 37.50 37.50 -
NAPS 2.59 2.46 2.45 2.94 3.38 4.05 3.09 -2.89%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 424.48 423.28 412.25 410.66 352.79 330.32 244.95 9.58%
EPS 59.10 39.40 53.05 50.60 52.90 44.33 16.93 23.14%
DPS 0.00 110.00 110.00 130.00 130.00 37.50 37.50 -
NAPS 2.59 2.46 2.45 2.94 3.38 4.05 3.0899 -2.89%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 55.56 47.76 42.40 47.14 46.44 23.40 17.54 -
P/RPS 13.09 11.28 10.28 11.59 13.16 7.08 7.16 10.56%
P/EPS 94.03 121.19 79.92 93.16 87.87 52.79 103.60 -1.60%
EY 1.06 0.83 1.25 1.07 1.14 1.89 0.97 1.48%
DY 0.00 2.30 2.59 2.76 2.80 1.60 2.14 -
P/NAPS 21.45 19.41 17.31 16.03 13.74 5.78 5.68 24.76%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 23/02/16 24/02/15 25/02/14 26/02/13 24/02/12 25/02/11 -
Price 54.58 52.00 46.06 48.00 42.66 25.80 15.90 -
P/RPS 12.86 12.28 11.17 11.81 12.09 7.81 6.49 12.06%
P/EPS 92.37 131.95 86.82 94.86 80.72 58.20 93.92 -0.27%
EY 1.08 0.76 1.15 1.05 1.24 1.72 1.06 0.31%
DY 0.00 2.12 2.39 2.71 3.05 1.45 2.36 -
P/NAPS 21.07 21.14 18.80 16.33 12.62 6.37 5.15 26.43%

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