[DLADY] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 50.71%
YoY- -21.32%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 639,955 542,674 524,694 508,592 520,362 513,640 496,470 4.32%
PBT 55,949 57,772 58,131 68,425 86,885 84,790 96,885 -8.74%
Tax -13,849 -13,611 -14,165 -17,339 -21,953 -20,635 -26,289 -10.12%
NP 42,100 44,161 43,966 51,086 64,932 64,155 70,596 -8.25%
-
NP to SH 42,100 44,161 43,966 51,086 64,932 64,155 70,596 -8.25%
-
Tax Rate 24.75% 23.56% 24.37% 25.34% 25.27% 24.34% 27.13% -
Total Cost 597,855 498,513 480,728 457,506 455,430 449,485 425,874 5.81%
-
Net Worth 408,959 194,559 188,160 124,800 98,559 120,959 157,440 17.23%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 408,959 194,559 188,160 124,800 98,559 120,959 157,440 17.23%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 6.58% 8.14% 8.38% 10.04% 12.48% 12.49% 14.22% -
ROE 10.29% 22.70% 23.37% 40.93% 65.88% 53.04% 44.84% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 999.93 847.93 819.83 794.68 813.07 802.56 775.73 4.32%
EPS 65.80 69.00 68.70 79.80 101.50 100.20 110.30 -8.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.39 3.04 2.94 1.95 1.54 1.89 2.46 17.23%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 999.93 847.93 819.83 794.68 813.07 802.56 775.73 4.32%
EPS 65.80 69.00 68.70 79.80 101.50 100.20 110.30 -8.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.39 3.04 2.94 1.95 1.54 1.89 2.46 17.23%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 33.02 33.60 43.20 64.00 67.98 58.38 58.50 -
P/RPS 3.30 3.96 5.27 8.05 8.36 7.27 7.54 -12.85%
P/EPS 50.20 48.69 62.88 80.18 67.00 58.24 53.03 -0.90%
EY 1.99 2.05 1.59 1.25 1.49 1.72 1.89 0.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.17 11.05 14.69 32.82 44.14 30.89 23.78 -22.44%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 26/08/21 24/08/20 27/08/19 28/08/18 22/08/17 23/08/16 -
Price 32.72 32.76 38.80 63.90 66.78 59.22 59.52 -
P/RPS 3.27 3.86 4.73 8.04 8.21 7.38 7.67 -13.23%
P/EPS 49.74 47.48 56.48 80.05 65.82 59.08 53.96 -1.34%
EY 2.01 2.11 1.77 1.25 1.52 1.69 1.85 1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.12 10.78 13.20 32.77 43.36 31.33 24.20 -22.79%

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