[DLADY] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -73.81%
YoY- -0.97%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,066,662 784,905 508,592 264,986 1,048,568 777,414 520,362 61.15%
PBT 137,600 103,290 68,425 43,265 171,292 132,441 86,885 35.75%
Tax -34,642 -27,000 -17,339 -9,368 -41,843 -33,294 -21,953 35.42%
NP 102,958 76,290 51,086 33,897 129,449 99,147 64,932 35.86%
-
NP to SH 102,958 76,290 51,086 33,897 129,449 99,147 64,932 35.86%
-
Tax Rate 25.18% 26.14% 25.34% 21.65% 24.43% 25.14% 25.27% -
Total Cost 963,704 708,615 457,506 231,089 919,119 678,267 455,430 64.59%
-
Net Worth 144,639 149,759 124,800 139,520 105,599 132,479 98,559 29.04%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 144,639 149,759 124,800 139,520 105,599 132,479 98,559 29.04%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.65% 9.72% 10.04% 12.79% 12.35% 12.75% 12.48% -
ROE 71.18% 50.94% 40.93% 24.30% 122.58% 74.84% 65.88% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,666.66 1,226.41 794.68 414.04 1,638.39 1,214.71 813.07 61.15%
EPS 160.90 119.20 79.80 53.00 202.30 154.90 101.50 35.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.34 1.95 2.18 1.65 2.07 1.54 29.04%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,666.66 1,226.41 794.68 414.04 1,638.39 1,214.71 813.07 61.15%
EPS 160.90 119.20 79.80 53.00 202.30 154.90 101.50 35.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.34 1.95 2.18 1.65 2.07 1.54 29.04%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 49.10 60.00 64.00 64.50 62.00 64.28 67.98 -
P/RPS 2.95 4.89 8.05 15.58 3.78 5.29 8.36 -49.96%
P/EPS 30.52 50.33 80.18 121.78 30.65 41.49 67.00 -40.71%
EY 3.28 1.99 1.25 0.82 3.26 2.41 1.49 68.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 21.73 25.64 32.82 29.59 37.58 31.05 44.14 -37.57%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 28/11/19 27/08/19 25/04/19 27/02/19 27/11/18 28/08/18 -
Price 44.50 57.08 63.90 64.08 63.42 63.50 66.78 -
P/RPS 2.67 4.65 8.04 15.48 3.87 5.23 8.21 -52.61%
P/EPS 27.66 47.88 80.05 120.99 31.36 40.99 65.82 -43.80%
EY 3.62 2.09 1.25 0.83 3.19 2.44 1.52 78.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.69 24.39 32.77 29.39 38.44 30.68 43.36 -40.83%

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