[DLADY] YoY TTM 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- -1.28%
YoY- -16.92%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,118,640 1,082,763 1,036,798 1,071,258 1,064,896 1,022,952 979,515 2.23%
PBT 97,154 127,304 152,833 159,616 185,881 196,965 173,109 -9.17%
Tax -23,594 -31,468 -37,230 -41,121 -43,255 -51,192 -44,804 -10.12%
NP 73,560 95,836 115,603 118,495 142,626 145,773 128,305 -8.84%
-
NP to SH 73,560 95,836 115,603 118,495 142,626 145,773 128,305 -8.84%
-
Tax Rate 24.29% 24.72% 24.36% 25.76% 23.27% 25.99% 25.88% -
Total Cost 1,045,080 986,927 921,195 952,763 922,270 877,179 851,210 3.47%
-
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 - - - - - 70,400 140,800 -
Div Payout % - - - - - 48.29% 109.74% -
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 6.58% 8.85% 11.15% 11.06% 13.39% 14.25% 13.10% -
ROE 37.81% 50.93% 92.63% 120.23% 117.91% 92.59% 84.23% -
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 1,747.88 1,691.82 1,620.00 1,673.84 1,663.90 1,598.36 1,530.49 2.23%
EPS 114.94 149.74 180.63 185.15 222.85 227.77 200.48 -8.84%
DPS 0.00 0.00 0.00 0.00 0.00 110.00 220.00 -
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 1,747.88 1,691.82 1,620.00 1,673.84 1,663.90 1,598.36 1,530.49 2.23%
EPS 114.94 149.74 180.63 185.15 222.85 227.77 200.48 -8.84%
DPS 0.00 0.00 0.00 0.00 0.00 110.00 220.00 -
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 1.92 2.55 3.95 4.06 3.51 3.66 2.97 -7.00%
P/EPS 29.23 28.85 35.43 36.72 26.20 25.68 22.66 4.33%
EY 3.42 3.47 2.82 2.72 3.82 3.89 4.41 -4.14%
DY 0.00 0.00 0.00 0.00 0.00 1.88 4.84 -
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 1.87 2.29 3.94 3.99 3.56 3.72 2.99 -7.51%
P/EPS 28.50 25.91 35.38 36.07 26.57 26.13 22.85 3.74%
EY 3.51 3.86 2.83 2.77 3.76 3.83 4.38 -3.62%
DY 0.00 0.00 0.00 0.00 0.00 1.85 4.80 -
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