[DLADY] QoQ TTM 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- 1.96%
YoY- -18.41%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,048,568 1,046,474 1,071,258 1,080,550 1,064,536 1,067,140 1,064,896 -1.02%
PBT 171,292 162,419 159,616 161,874 157,520 175,844 185,881 -5.28%
Tax -41,844 -42,294 -41,121 -41,848 -39,803 -41,292 -43,255 -2.18%
NP 129,448 120,125 118,495 120,026 117,717 134,552 142,626 -6.24%
-
NP to SH 129,448 120,125 118,495 120,026 117,717 134,552 142,626 -6.24%
-
Tax Rate 24.43% 26.04% 25.76% 25.85% 25.27% 23.48% 23.27% -
Total Cost 919,120 926,349 952,763 960,524 946,819 932,588 922,270 -0.22%
-
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 12.35% 11.48% 11.06% 11.11% 11.06% 12.61% 13.39% -
ROE 122.58% 90.67% 120.23% 86.82% 112.84% 87.60% 117.91% -
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 1,638.39 1,635.12 1,673.84 1,688.36 1,663.34 1,667.41 1,663.90 -1.02%
EPS 202.26 187.70 185.15 187.54 183.93 210.24 222.85 -6.24%
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 1,638.39 1,635.12 1,673.84 1,688.36 1,663.34 1,667.41 1,663.90 -1.02%
EPS 202.26 187.70 185.15 187.54 183.93 210.24 222.85 -6.24%
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 3.78 3.93 4.06 4.06 3.73 3.62 3.51 5.05%
P/EPS 30.65 34.25 36.72 36.53 33.71 28.71 26.20 10.99%
EY 3.26 2.92 2.72 2.74 2.97 3.48 3.82 -10.00%
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 3.87 3.88 3.99 3.99 4.20 3.56 3.56 5.70%
P/EPS 31.36 33.83 36.07 35.94 38.00 28.25 26.57 11.64%
EY 3.19 2.96 2.77 2.78 2.63 3.54 3.76 -10.35%
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