[DLADY] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 7.76%
YoY- 9.97%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,056,059 1,036,798 1,047,440 1,048,568 1,046,474 1,071,258 1,080,550 -1.51%
PBT 142,143 152,833 168,100 171,292 162,419 159,616 161,874 -8.29%
Tax -35,549 -37,230 -38,985 -41,844 -42,294 -41,121 -41,848 -10.29%
NP 106,594 115,603 129,115 129,448 120,125 118,495 120,026 -7.60%
-
NP to SH 106,594 115,603 129,115 129,448 120,125 118,495 120,026 -7.60%
-
Tax Rate 25.01% 24.36% 23.19% 24.43% 26.04% 25.76% 25.85% -
Total Cost 949,465 921,195 918,325 919,120 926,349 952,763 960,524 -0.76%
-
Net Worth 149,759 124,800 139,520 105,599 132,479 98,559 138,240 5.47%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 149,759 124,800 139,520 105,599 132,479 98,559 138,240 5.47%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.09% 11.15% 12.33% 12.35% 11.48% 11.06% 11.11% -
ROE 71.18% 92.63% 92.54% 122.58% 90.67% 120.23% 86.82% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1,650.09 1,620.00 1,636.63 1,638.39 1,635.12 1,673.84 1,688.36 -1.51%
EPS 166.55 180.63 201.74 202.26 187.70 185.15 187.54 -7.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 1.95 2.18 1.65 2.07 1.54 2.16 5.47%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1,650.09 1,620.00 1,636.63 1,638.39 1,635.12 1,673.84 1,688.36 -1.51%
EPS 166.55 180.63 201.74 202.26 187.70 185.15 187.54 -7.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 1.95 2.18 1.65 2.07 1.54 2.16 5.47%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 60.00 64.00 64.50 62.00 64.28 67.98 68.50 -
P/RPS 3.64 3.95 3.94 3.78 3.93 4.06 4.06 -7.01%
P/EPS 36.02 35.43 31.97 30.65 34.25 36.72 36.53 -0.93%
EY 2.78 2.82 3.13 3.26 2.92 2.72 2.74 0.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 25.64 32.82 29.59 37.58 31.05 44.14 31.71 -13.19%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 27/08/19 25/04/19 27/02/19 27/11/18 28/08/18 25/04/18 -
Price 57.08 63.90 64.08 63.42 63.50 66.78 67.40 -
P/RPS 3.46 3.94 3.92 3.87 3.88 3.99 3.99 -9.05%
P/EPS 34.27 35.38 31.76 31.36 33.83 36.07 35.94 -3.11%
EY 2.92 2.83 3.15 3.19 2.96 2.77 2.78 3.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 24.39 32.77 29.39 38.44 30.68 43.36 31.20 -15.12%

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