[DLADY] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -14.75%
YoY- -32.94%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 289,146 286,820 273,524 251,169 281,757 276,313 243,606 12.04%
PBT 27,175 12,206 28,025 30,105 34,309 34,865 25,161 5.24%
Tax -7,019 -2,964 -6,793 -7,372 -7,642 -9,661 -7,971 -8.09%
NP 20,156 9,242 21,232 22,733 26,667 25,204 17,190 11.14%
-
NP to SH 20,156 9,242 21,232 22,733 26,667 25,204 17,190 11.14%
-
Tax Rate 25.83% 24.28% 24.24% 24.49% 22.27% 27.71% 31.68% -
Total Cost 268,990 277,578 252,292 228,436 255,090 251,109 226,416 12.11%
-
Net Worth 166,399 172,160 188,160 167,039 144,639 149,759 124,800 21.03%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 166,399 172,160 188,160 167,039 144,639 149,759 124,800 21.03%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.97% 3.22% 7.76% 9.05% 9.46% 9.12% 7.06% -
ROE 12.11% 5.37% 11.28% 13.61% 18.44% 16.83% 13.77% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 451.79 448.16 427.38 392.45 440.25 431.74 380.63 12.04%
EPS 31.50 14.40 33.20 35.50 41.70 39.40 26.90 11.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.69 2.94 2.61 2.26 2.34 1.95 21.03%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 451.79 448.16 427.38 392.45 440.25 431.74 380.63 12.04%
EPS 31.50 14.40 33.20 35.50 41.70 39.40 26.90 11.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.69 2.94 2.61 2.26 2.34 1.95 21.03%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 37.50 38.92 43.20 43.30 49.10 60.00 64.00 -
P/RPS 8.30 8.68 10.11 11.03 11.15 13.90 16.81 -37.39%
P/EPS 119.07 269.52 130.22 121.90 117.84 152.36 238.28 -36.89%
EY 0.84 0.37 0.77 0.82 0.85 0.66 0.42 58.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.42 14.47 14.69 16.59 21.73 25.64 32.82 -42.06%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 24/08/20 26/06/20 25/02/20 28/11/19 27/08/19 -
Price 34.98 37.00 38.80 43.00 44.50 57.08 63.90 -
P/RPS 7.74 8.26 9.08 10.96 10.11 13.22 16.79 -40.18%
P/EPS 111.07 256.22 116.96 121.06 106.80 144.94 237.91 -39.68%
EY 0.90 0.39 0.86 0.83 0.94 0.69 0.42 65.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.45 13.75 13.20 16.48 19.69 24.39 32.77 -44.62%

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