[DLADY] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -24.65%
YoY- -21.32%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,004,676 1,066,662 1,046,540 1,017,184 1,059,944 1,048,568 1,036,552 -2.05%
PBT 120,420 137,600 137,720 136,850 173,060 171,292 176,588 -22.50%
Tax -29,488 -34,642 -36,000 -34,678 -37,472 -41,843 -44,392 -23.85%
NP 90,932 102,958 101,720 102,172 135,588 129,449 132,196 -22.05%
-
NP to SH 90,932 102,958 101,720 102,172 135,588 129,449 132,196 -22.05%
-
Tax Rate 24.49% 25.18% 26.14% 25.34% 21.65% 24.43% 25.14% -
Total Cost 913,744 963,704 944,820 915,012 924,356 919,119 904,356 0.69%
-
Net Worth 167,039 144,639 149,759 124,800 139,520 105,599 132,479 16.69%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 167,039 144,639 149,759 124,800 139,520 105,599 132,479 16.69%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 9.05% 9.65% 9.72% 10.04% 12.79% 12.35% 12.75% -
ROE 54.44% 71.18% 67.92% 81.87% 97.18% 122.58% 99.79% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 1,569.81 1,666.66 1,635.22 1,589.35 1,656.16 1,638.39 1,619.61 -2.05%
EPS 142.00 160.90 158.93 159.60 212.00 202.30 206.53 -22.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.26 2.34 1.95 2.18 1.65 2.07 16.69%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 1,569.81 1,666.66 1,635.22 1,589.35 1,656.16 1,638.39 1,619.61 -2.05%
EPS 142.00 160.90 158.93 159.60 212.00 202.30 206.53 -22.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.26 2.34 1.95 2.18 1.65 2.07 16.69%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 43.30 49.10 60.00 64.00 64.50 62.00 64.28 -
P/RPS 2.76 2.95 3.67 4.03 3.89 3.78 3.97 -21.50%
P/EPS 30.48 30.52 37.75 40.09 30.45 30.65 31.12 -1.37%
EY 3.28 3.28 2.65 2.49 3.28 3.26 3.21 1.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.59 21.73 25.64 32.82 29.59 37.58 31.05 -34.12%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 26/06/20 25/02/20 28/11/19 27/08/19 25/04/19 27/02/19 27/11/18 -
Price 43.00 44.50 57.08 63.90 64.08 63.42 63.50 -
P/RPS 2.74 2.67 3.49 4.02 3.87 3.87 3.92 -21.22%
P/EPS 30.26 27.66 35.91 40.03 30.25 31.36 30.74 -1.04%
EY 3.30 3.62 2.78 2.50 3.31 3.19 3.25 1.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.48 19.69 24.39 32.77 29.39 38.44 30.68 -33.89%

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