[DLADY] QoQ Cumulative 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- 89.69%
YoY- 1.21%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 264,986 1,048,568 777,414 520,362 266,114 1,064,536 795,476 -51.97%
PBT 43,265 171,292 132,441 86,885 46,457 157,519 127,541 -51.39%
Tax -9,368 -41,843 -33,294 -21,953 -12,227 -39,802 -30,804 -54.80%
NP 33,897 129,449 99,147 64,932 34,230 117,717 96,737 -50.32%
-
NP to SH 33,897 129,449 99,147 64,932 34,230 117,717 96,737 -50.32%
-
Tax Rate 21.65% 24.43% 25.14% 25.27% 26.32% 25.27% 24.15% -
Total Cost 231,089 919,119 678,267 455,430 231,884 946,819 698,739 -52.20%
-
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 24.30% 122.58% 74.84% 65.88% 24.76% 112.84% 62.98% -
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 414.04 1,638.39 1,214.71 813.07 415.80 1,663.34 1,242.93 -51.97%
EPS 53.00 202.30 154.90 101.50 53.50 183.90 151.20 -50.31%
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 414.04 1,638.39 1,214.71 813.07 415.80 1,663.34 1,242.93 -51.97%
EPS 53.00 202.30 154.90 101.50 53.50 183.90 151.20 -50.31%
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 15.58 3.78 5.29 8.36 16.47 3.73 4.86 117.56%
P/EPS 121.78 30.65 41.49 67.00 128.07 33.71 39.93 110.44%
EY 0.82 3.26 2.41 1.49 0.78 2.97 2.50 -52.47%
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 15.48 3.87 5.23 8.21 16.21 4.20 4.78 119.04%
P/EPS 120.99 31.36 40.99 65.82 126.02 38.00 39.30 111.77%
EY 0.83 3.19 2.44 1.52 0.79 2.63 2.54 -52.59%
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