[DLADY] YoY TTM 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- 1.38%
YoY- -10.72%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,122,483 1,093,270 1,056,059 1,046,474 1,067,140 1,046,963 994,605 2.03%
PBT 113,849 104,645 142,143 162,419 175,844 184,027 200,256 -8.97%
Tax -29,151 -24,771 -35,549 -42,294 -41,292 -47,551 -50,546 -8.75%
NP 84,698 79,874 106,594 120,125 134,552 136,476 149,710 -9.04%
-
NP to SH 84,698 79,874 106,594 120,125 134,552 136,476 149,710 -9.04%
-
Tax Rate 25.60% 23.67% 25.01% 26.04% 23.48% 25.84% 25.24% -
Total Cost 1,037,785 1,013,396 949,465 926,349 932,588 910,487 844,895 3.48%
-
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 - - - - - 70,400 140,800 -
Div Payout % - - - - - 51.58% 94.05% -
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 7.55% 7.31% 10.09% 11.48% 12.61% 13.04% 15.05% -
ROE 39.39% 46.40% 71.18% 90.67% 87.60% 69.01% 74.03% -
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 1,753.88 1,708.23 1,650.09 1,635.12 1,667.41 1,635.88 1,554.07 2.03%
EPS 132.34 124.80 166.55 187.70 210.24 213.24 233.92 -9.04%
DPS 0.00 0.00 0.00 0.00 0.00 110.00 220.00 -
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 1,753.88 1,708.23 1,650.09 1,635.12 1,667.41 1,635.88 1,554.07 2.03%
EPS 132.34 124.80 166.55 187.70 210.24 213.24 233.92 -9.04%
DPS 0.00 0.00 0.00 0.00 0.00 110.00 220.00 -
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 1.85 2.28 3.64 3.93 3.62 3.67 3.03 -7.88%
P/EPS 24.56 31.19 36.02 34.25 28.71 28.13 20.13 3.36%
EY 4.07 3.21 2.78 2.92 3.48 3.56 4.97 -3.27%
DY 0.00 0.00 0.00 0.00 0.00 1.83 4.67 -
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 1.88 2.17 3.46 3.88 3.56 3.39 3.07 -7.84%
P/EPS 24.95 29.65 34.27 33.83 28.25 25.98 20.40 3.40%
EY 4.01 3.37 2.92 2.96 3.54 3.85 4.90 -3.28%
DY 0.00 0.00 0.00 0.00 0.00 1.99 4.61 -
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