[DLADY] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 63.16%
YoY- 7.23%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 271,154 257,052 254,248 266,114 269,060 281,836 263,540 1.91%
PBT 38,852 45,555 40,428 46,457 29,979 42,752 42,686 -6.06%
Tax -8,549 -11,342 -9,726 -12,227 -8,999 -10,169 -10,453 -12.51%
NP 30,303 34,213 30,702 34,230 20,980 32,583 32,233 -4.02%
-
NP to SH 30,303 34,213 30,702 34,230 20,980 32,583 32,233 -4.02%
-
Tax Rate 22.00% 24.90% 24.06% 26.32% 30.02% 23.79% 24.49% -
Total Cost 240,851 222,839 223,546 231,884 248,080 249,253 231,307 2.72%
-
Net Worth 105,599 132,479 98,559 138,240 104,319 153,600 120,959 -8.63%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 105,599 132,479 98,559 138,240 104,319 153,600 120,959 -8.63%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.18% 13.31% 12.08% 12.86% 7.80% 11.56% 12.23% -
ROE 28.70% 25.83% 31.15% 24.76% 20.11% 21.21% 26.65% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 423.68 401.64 397.26 415.80 420.41 440.37 411.78 1.91%
EPS 47.35 53.50 48.00 53.50 32.80 50.90 50.35 -4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 2.07 1.54 2.16 1.63 2.40 1.89 -8.63%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 423.68 401.64 397.26 415.80 420.41 440.37 411.78 1.91%
EPS 47.35 53.50 48.00 53.50 32.80 50.90 50.35 -4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 2.07 1.54 2.16 1.63 2.40 1.89 -8.63%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 62.00 64.28 67.98 68.50 62.00 60.36 58.38 -
P/RPS 14.63 16.00 17.11 16.47 14.75 13.71 14.18 2.09%
P/EPS 130.94 120.24 141.71 128.07 189.13 118.56 115.92 8.43%
EY 0.76 0.83 0.71 0.78 0.53 0.84 0.86 -7.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 37.58 31.05 44.14 31.71 38.04 25.15 30.89 13.92%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 27/11/18 28/08/18 25/04/18 27/02/18 28/11/17 22/08/17 -
Price 63.42 63.50 66.78 67.40 69.90 59.40 59.22 -
P/RPS 14.97 15.81 16.81 16.21 16.63 13.49 14.38 2.70%
P/EPS 133.94 118.79 139.21 126.02 213.23 116.67 117.58 9.04%
EY 0.75 0.84 0.72 0.79 0.47 0.86 0.85 -7.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 38.44 30.68 43.36 31.20 42.88 24.75 31.33 14.56%

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