[DLADY] QoQ 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- 5.8%
YoY- -12.0%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
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 286,820 273,524 251,169 281,757 276,313 243,606 264,986 5.40%
PBT 12,206 28,025 30,105 34,309 34,865 25,161 43,265 -56.88%
Tax -2,964 -6,793 -7,372 -7,642 -9,661 -7,971 -9,368 -53.47%
NP 9,242 21,232 22,733 26,667 25,204 17,190 33,897 -57.85%
-
NP to SH 9,242 21,232 22,733 26,667 25,204 17,190 33,897 -57.85%
-
Tax Rate 24.28% 24.24% 24.49% 22.27% 27.71% 31.68% 21.65% -
Total Cost 277,578 252,292 228,436 255,090 251,109 226,416 231,089 12.96%
-
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 3.22% 7.76% 9.05% 9.46% 9.12% 7.06% 12.79% -
ROE 5.37% 11.28% 13.61% 18.44% 16.83% 13.77% 24.30% -
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 448.16 427.38 392.45 440.25 431.74 380.63 414.04 5.40%
EPS 14.40 33.20 35.50 41.70 39.40 26.90 53.00 -57.95%
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 448.16 427.38 392.45 440.25 431.74 380.63 414.04 5.40%
EPS 14.40 33.20 35.50 41.70 39.40 26.90 53.00 -57.95%
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 8.68 10.11 11.03 11.15 13.90 16.81 15.58 -32.22%
P/EPS 269.52 130.22 121.90 117.84 152.36 238.28 121.78 69.58%
EY 0.37 0.77 0.82 0.85 0.66 0.42 0.82 -41.08%
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 8.26 9.08 10.96 10.11 13.22 16.79 15.48 -34.13%
P/EPS 256.22 116.96 121.06 106.80 144.94 237.91 120.99 64.68%
EY 0.39 0.86 0.83 0.94 0.69 0.42 0.83 -39.47%
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