[DLADY] QoQ 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- 11.86%
YoY- -0.97%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 281,757 276,313 243,606 264,986 271,154 257,052 254,248 7.06%
PBT 34,309 34,865 25,161 43,265 38,852 45,555 40,428 -10.33%
Tax -7,642 -9,661 -7,971 -9,368 -8,549 -11,342 -9,726 -14.81%
NP 26,667 25,204 17,190 33,897 30,303 34,213 30,702 -8.94%
-
NP to SH 26,667 25,204 17,190 33,897 30,303 34,213 30,702 -8.94%
-
Tax Rate 22.27% 27.71% 31.68% 21.65% 22.00% 24.90% 24.06% -
Total Cost 255,090 251,109 226,416 231,089 240,851 222,839 223,546 9.17%
-
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 9.46% 9.12% 7.06% 12.79% 11.18% 13.31% 12.08% -
ROE 18.44% 16.83% 13.77% 24.30% 28.70% 25.83% 31.15% -
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 440.25 431.74 380.63 414.04 423.68 401.64 397.26 7.07%
EPS 41.70 39.40 26.90 53.00 47.35 53.50 48.00 -8.93%
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 440.25 431.74 380.63 414.04 423.68 401.64 397.26 7.07%
EPS 41.70 39.40 26.90 53.00 47.35 53.50 48.00 -8.93%
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 11.15 13.90 16.81 15.58 14.63 16.00 17.11 -24.77%
P/EPS 117.84 152.36 238.28 121.78 130.94 120.24 141.71 -11.54%
EY 0.85 0.66 0.42 0.82 0.76 0.83 0.71 12.71%
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 10.11 13.22 16.79 15.48 14.97 15.81 16.81 -28.68%
P/EPS 106.80 144.94 237.91 120.99 133.94 118.79 139.21 -16.15%
EY 0.94 0.69 0.42 0.83 0.75 0.84 0.72 19.39%
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