[DLADY] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -35.61%
YoY- -44.52%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 289,146 281,757 271,154 269,060 271,664 270,900 263,842 1.53%
PBT 27,175 34,309 38,852 29,979 48,303 34,352 45,871 -8.34%
Tax -7,019 -7,642 -8,549 -8,999 -10,488 -9,130 -11,919 -8.43%
NP 20,156 26,667 30,303 20,980 37,815 25,222 33,952 -8.31%
-
NP to SH 20,156 26,667 30,303 20,980 37,815 25,222 33,952 -8.31%
-
Tax Rate 25.83% 22.27% 22.00% 30.02% 21.71% 26.58% 25.98% -
Total Cost 268,990 255,090 240,851 248,080 233,849 245,678 229,890 2.65%
-
Net Worth 166,399 144,639 105,599 104,319 165,759 157,440 156,800 0.99%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - 70,400 70,400 -
Div Payout % - - - - - 279.12% 207.35% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 166,399 144,639 105,599 104,319 165,759 157,440 156,800 0.99%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.97% 9.46% 11.18% 7.80% 13.92% 9.31% 12.87% -
ROE 12.11% 18.44% 28.70% 20.11% 22.81% 16.02% 21.65% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 451.79 440.25 423.68 420.41 424.48 423.28 412.25 1.53%
EPS 31.50 41.70 47.35 32.80 59.10 39.40 53.05 -8.31%
DPS 0.00 0.00 0.00 0.00 0.00 110.00 110.00 -
NAPS 2.60 2.26 1.65 1.63 2.59 2.46 2.45 0.99%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 451.79 440.25 423.68 420.41 424.48 423.28 412.25 1.53%
EPS 31.50 41.70 47.35 32.80 59.10 39.40 53.05 -8.31%
DPS 0.00 0.00 0.00 0.00 0.00 110.00 110.00 -
NAPS 2.60 2.26 1.65 1.63 2.59 2.46 2.45 0.99%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 37.50 49.10 62.00 62.00 55.56 47.76 42.40 -
P/RPS 8.30 11.15 14.63 14.75 13.09 11.28 10.28 -3.49%
P/EPS 119.07 117.84 130.94 189.13 94.03 121.19 79.92 6.86%
EY 0.84 0.85 0.76 0.53 1.06 0.83 1.25 -6.40%
DY 0.00 0.00 0.00 0.00 0.00 2.30 2.59 -
P/NAPS 14.42 21.73 37.58 38.04 21.45 19.41 17.31 -2.99%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 25/02/20 27/02/19 27/02/18 28/02/17 23/02/16 24/02/15 -
Price 34.98 44.50 63.42 69.90 54.58 52.00 46.06 -
P/RPS 7.74 10.11 14.97 16.63 12.86 12.28 11.17 -5.92%
P/EPS 111.07 106.80 133.94 213.23 92.37 131.95 86.82 4.18%
EY 0.90 0.94 0.75 0.47 1.08 0.76 1.15 -3.99%
DY 0.00 0.00 0.00 0.00 0.00 2.12 2.39 -
P/NAPS 13.45 19.69 38.44 42.88 21.07 21.14 18.80 -5.42%

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