[DLADY] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 1.8%
YoY- 2.49%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,110,873 1,082,018 1,046,540 1,036,552 1,060,634 1,034,749 974,350 2.20%
PBT 115,566 93,780 137,720 176,588 170,054 199,561 205,846 -9.16%
Tax -29,509 -22,838 -36,000 -44,392 -41,072 -51,228 -51,502 -8.85%
NP 86,057 70,941 101,720 132,196 128,982 148,333 154,344 -9.26%
-
NP to SH 86,057 70,941 101,720 132,196 128,982 148,333 154,344 -9.26%
-
Tax Rate 25.53% 24.35% 26.14% 25.14% 24.15% 25.67% 25.02% -
Total Cost 1,024,816 1,011,077 944,820 904,356 931,652 886,416 820,006 3.78%
-
Net Worth 215,039 172,160 149,759 132,479 153,600 197,759 202,240 1.02%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - 93,866 -
Div Payout % - - - - - - 60.82% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 215,039 172,160 149,759 132,479 153,600 197,759 202,240 1.02%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 7.75% 6.56% 9.72% 12.75% 12.16% 14.34% 15.84% -
ROE 40.02% 41.21% 67.92% 99.79% 83.97% 75.01% 76.32% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1,735.74 1,690.65 1,635.22 1,619.61 1,657.24 1,616.80 1,522.42 2.20%
EPS 134.40 110.80 158.93 206.53 201.60 231.73 241.20 -9.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 146.67 -
NAPS 3.36 2.69 2.34 2.07 2.40 3.09 3.16 1.02%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1,735.74 1,690.65 1,635.22 1,619.61 1,657.24 1,616.80 1,522.42 2.20%
EPS 134.40 110.80 158.93 206.53 201.60 231.73 241.20 -9.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 146.67 -
NAPS 3.36 2.69 2.34 2.07 2.40 3.09 3.16 1.02%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 32.50 38.92 60.00 64.28 60.36 59.98 47.08 -
P/RPS 1.87 2.30 3.67 3.97 3.64 3.71 3.09 -8.02%
P/EPS 24.17 35.11 37.75 31.12 29.95 25.88 19.52 3.62%
EY 4.14 2.85 2.65 3.21 3.34 3.86 5.12 -3.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.12 -
P/NAPS 9.67 14.47 25.64 31.05 25.15 19.41 14.90 -6.94%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 28/11/19 27/11/18 28/11/17 29/11/16 17/11/15 -
Price 33.02 37.00 57.08 63.50 59.40 55.40 47.72 -
P/RPS 1.90 2.19 3.49 3.92 3.58 3.43 3.13 -7.97%
P/EPS 24.56 33.38 35.91 30.74 29.47 23.90 19.79 3.66%
EY 4.07 3.00 2.78 3.25 3.39 4.18 5.05 -3.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.07 -
P/NAPS 9.83 13.75 24.39 30.68 24.75 17.93 15.10 -6.89%

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