[DLADY] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 1.96%
YoY- -18.41%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,108,126 1,052,845 1,047,440 1,080,550 1,048,041 1,054,555 969,456 2.25%
PBT 89,724 124,440 168,100 161,874 194,294 211,508 140,271 -7.17%
Tax -22,217 -32,646 -38,985 -41,848 -47,192 -53,668 -36,468 -7.92%
NP 67,507 91,794 129,115 120,026 147,102 157,840 103,803 -6.91%
-
NP to SH 67,507 91,794 129,115 120,026 147,102 157,840 103,803 -6.91%
-
Tax Rate 24.76% 26.23% 23.19% 25.85% 24.29% 25.37% 26.00% -
Total Cost 1,040,619 961,051 918,325 960,524 900,939 896,715 865,653 3.11%
-
Net Worth 183,679 167,039 139,520 138,240 197,119 191,360 174,080 0.89%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - 140,800 140,800 -
Div Payout % - - - - - 89.20% 135.64% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 183,679 167,039 139,520 138,240 197,119 191,360 174,080 0.89%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.09% 8.72% 12.33% 11.11% 14.04% 14.97% 10.71% -
ROE 36.75% 54.95% 92.54% 86.82% 74.63% 82.48% 59.63% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1,731.45 1,645.07 1,636.63 1,688.36 1,637.56 1,647.74 1,514.78 2.25%
EPS 105.48 143.43 201.74 187.54 229.85 246.63 162.19 -6.91%
DPS 0.00 0.00 0.00 0.00 0.00 220.00 220.00 -
NAPS 2.87 2.61 2.18 2.16 3.08 2.99 2.72 0.89%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1,731.45 1,645.07 1,636.63 1,688.36 1,637.56 1,647.74 1,514.78 2.25%
EPS 105.48 143.43 201.74 187.54 229.85 246.63 162.19 -6.91%
DPS 0.00 0.00 0.00 0.00 0.00 220.00 220.00 -
NAPS 2.87 2.61 2.18 2.16 3.08 2.99 2.72 0.89%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 35.70 43.30 64.50 68.50 57.42 52.22 47.78 -
P/RPS 2.06 2.63 3.94 4.06 3.51 3.17 3.15 -6.82%
P/EPS 33.85 30.19 31.97 36.53 24.98 21.17 29.46 2.33%
EY 2.95 3.31 3.13 2.74 4.00 4.72 3.39 -2.28%
DY 0.00 0.00 0.00 0.00 0.00 4.21 4.60 -
P/NAPS 12.44 16.59 29.59 31.71 18.64 17.46 17.57 -5.58%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 26/06/20 25/04/19 25/04/18 27/04/17 25/04/16 26/05/15 -
Price 34.20 43.00 64.08 67.40 57.00 54.00 46.80 -
P/RPS 1.98 2.61 3.92 3.99 3.48 3.28 3.09 -7.14%
P/EPS 32.42 29.98 31.76 35.94 24.80 21.90 28.85 1.96%
EY 3.08 3.34 3.15 2.78 4.03 4.57 3.47 -1.96%
DY 0.00 0.00 0.00 0.00 0.00 4.07 4.70 -
P/NAPS 11.92 16.48 29.39 31.20 18.51 18.06 17.21 -5.93%

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