[DLADY] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 1.22%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,082,018 1,049,388 1,004,676 1,066,662 1,046,540 1,017,184 1,059,944 1.37%
PBT 93,780 116,262 120,420 137,600 137,720 136,850 173,060 -33.45%
Tax -22,838 -28,330 -29,488 -34,642 -36,000 -34,678 -37,472 -28.05%
NP 70,941 87,932 90,932 102,958 101,720 102,172 135,588 -34.99%
-
NP to SH 70,941 87,932 90,932 102,958 101,720 102,172 135,588 -34.99%
-
Tax Rate 24.35% 24.37% 24.49% 25.18% 26.14% 25.34% 21.65% -
Total Cost 1,011,077 961,456 913,744 963,704 944,820 915,012 924,356 6.14%
-
Net Worth 172,160 188,160 167,039 144,639 149,759 124,800 139,520 14.99%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 172,160 188,160 167,039 144,639 149,759 124,800 139,520 14.99%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.56% 8.38% 9.05% 9.65% 9.72% 10.04% 12.79% -
ROE 41.21% 46.73% 54.44% 71.18% 67.92% 81.87% 97.18% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1,690.65 1,639.67 1,569.81 1,666.66 1,635.22 1,589.35 1,656.16 1.37%
EPS 110.80 137.40 142.00 160.90 158.93 159.60 212.00 -35.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.94 2.61 2.26 2.34 1.95 2.18 14.99%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1,690.65 1,639.67 1,569.81 1,666.66 1,635.22 1,589.35 1,656.16 1.37%
EPS 110.80 137.40 142.00 160.90 158.93 159.60 212.00 -35.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.94 2.61 2.26 2.34 1.95 2.18 14.99%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 38.92 43.20 43.30 49.10 60.00 64.00 64.50 -
P/RPS 2.30 2.63 2.76 2.95 3.67 4.03 3.89 -29.48%
P/EPS 35.11 31.44 30.48 30.52 37.75 40.09 30.45 9.93%
EY 2.85 3.18 3.28 3.28 2.65 2.49 3.28 -8.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.47 14.69 16.59 21.73 25.64 32.82 29.59 -37.84%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 24/08/20 26/06/20 25/02/20 28/11/19 27/08/19 25/04/19 -
Price 37.00 38.80 43.00 44.50 57.08 63.90 64.08 -
P/RPS 2.19 2.37 2.74 2.67 3.49 4.02 3.87 -31.51%
P/EPS 33.38 28.24 30.26 27.66 35.91 40.03 30.25 6.76%
EY 3.00 3.54 3.30 3.62 2.78 2.50 3.31 -6.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.75 13.20 16.48 19.69 24.39 32.77 29.39 -39.65%

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