[DLADY] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -10.31%
YoY- -4.75%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 284,038 273,524 243,606 254,248 263,540 246,685 278,288 0.34%
PBT 35,455 28,025 25,161 40,428 42,686 51,099 65,642 -9.74%
Tax -8,170 -6,793 -7,971 -9,726 -10,453 -14,390 -16,866 -11.36%
NP 27,285 21,232 17,190 30,702 32,233 36,709 48,776 -9.21%
-
NP to SH 27,285 21,232 17,190 30,702 32,233 36,709 48,776 -9.21%
-
Tax Rate 23.04% 24.24% 31.68% 24.06% 24.49% 28.16% 25.69% -
Total Cost 256,753 252,292 226,416 223,546 231,307 209,976 229,512 1.88%
-
Net Worth 194,559 188,160 124,800 98,559 120,959 157,440 152,320 4.15%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - 70,400 -
Div Payout % - - - - - - 144.33% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 194,559 188,160 124,800 98,559 120,959 157,440 152,320 4.15%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 9.61% 7.76% 7.06% 12.08% 12.23% 14.88% 17.53% -
ROE 14.02% 11.28% 13.77% 31.15% 26.65% 23.32% 32.02% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 443.81 427.38 380.63 397.26 411.78 385.45 434.83 0.34%
EPS 42.60 33.20 26.90 48.00 50.35 57.35 76.20 -9.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 110.00 -
NAPS 3.04 2.94 1.95 1.54 1.89 2.46 2.38 4.15%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 443.81 427.38 380.63 397.26 411.78 385.45 434.83 0.34%
EPS 42.60 33.20 26.90 48.00 50.35 57.35 76.20 -9.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 110.00 -
NAPS 3.04 2.94 1.95 1.54 1.89 2.46 2.38 4.15%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 33.60 43.20 64.00 67.98 58.38 58.50 45.42 -
P/RPS 7.57 10.11 16.81 17.11 14.18 15.18 10.45 -5.22%
P/EPS 78.81 130.22 238.28 141.71 115.92 101.99 59.60 4.76%
EY 1.27 0.77 0.42 0.71 0.86 0.98 1.68 -4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.42 -
P/NAPS 11.05 14.69 32.82 44.14 30.89 23.78 19.08 -8.69%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 24/08/20 27/08/19 28/08/18 22/08/17 23/08/16 24/08/15 -
Price 32.76 38.80 63.90 66.78 59.22 59.52 45.80 -
P/RPS 7.38 9.08 16.79 16.81 14.38 15.44 10.53 -5.74%
P/EPS 76.84 116.96 237.91 139.21 117.58 103.77 60.10 4.17%
EY 1.30 0.86 0.42 0.72 0.85 0.96 1.66 -3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.40 -
P/NAPS 10.78 13.20 32.77 43.36 31.33 24.20 19.24 -9.19%

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