[DLADY] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -5.15%
YoY- 1.21%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,059,944 1,048,568 1,036,552 1,040,724 1,064,456 1,064,536 1,060,634 -0.04%
PBT 173,060 171,292 176,588 173,770 185,828 157,519 170,054 1.17%
Tax -37,472 -41,843 -44,392 -43,906 -48,908 -39,802 -41,072 -5.93%
NP 135,588 129,449 132,196 129,864 136,920 117,717 128,982 3.38%
-
NP to SH 135,588 129,449 132,196 129,864 136,920 117,717 128,982 3.38%
-
Tax Rate 21.65% 24.43% 25.14% 25.27% 26.32% 25.27% 24.15% -
Total Cost 924,356 919,119 904,356 910,860 927,536 946,819 931,652 -0.52%
-
Net Worth 139,520 105,599 132,479 98,559 138,240 104,319 153,600 -6.21%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 139,520 105,599 132,479 98,559 138,240 104,319 153,600 -6.21%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 12.79% 12.35% 12.75% 12.48% 12.86% 11.06% 12.16% -
ROE 97.18% 122.58% 99.79% 131.76% 99.05% 112.84% 83.97% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1,656.16 1,638.39 1,619.61 1,626.13 1,663.21 1,663.34 1,657.24 -0.04%
EPS 212.00 202.30 206.53 203.00 214.00 183.90 201.60 3.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 1.65 2.07 1.54 2.16 1.63 2.40 -6.21%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1,656.16 1,638.39 1,619.61 1,626.13 1,663.21 1,663.34 1,657.24 -0.04%
EPS 212.00 202.30 206.53 203.00 214.00 183.90 201.60 3.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 1.65 2.07 1.54 2.16 1.63 2.40 -6.21%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 64.50 62.00 64.28 67.98 68.50 62.00 60.36 -
P/RPS 3.89 3.78 3.97 4.18 4.12 3.73 3.64 4.53%
P/EPS 30.45 30.65 31.12 33.50 32.02 33.71 29.95 1.11%
EY 3.28 3.26 3.21 2.98 3.12 2.97 3.34 -1.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 29.59 37.58 31.05 44.14 31.71 38.04 25.15 11.45%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 25/04/19 27/02/19 27/11/18 28/08/18 25/04/18 27/02/18 28/11/17 -
Price 64.08 63.42 63.50 66.78 67.40 69.90 59.40 -
P/RPS 3.87 3.87 3.92 4.11 4.05 4.20 3.58 5.33%
P/EPS 30.25 31.36 30.74 32.91 31.50 38.00 29.47 1.75%
EY 3.31 3.19 3.25 3.04 3.17 2.63 3.39 -1.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 29.39 38.44 30.68 43.36 31.20 42.88 24.75 12.14%

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