[DLADY] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -0.26%
YoY- 7.57%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,174,962 1,108,126 1,052,845 1,047,440 1,080,550 1,048,041 1,054,555 1.81%
PBT 289,633 89,724 124,440 168,100 161,874 194,294 211,508 5.37%
Tax -37,941 -22,217 -32,646 -38,985 -41,848 -47,192 -53,668 -5.61%
NP 251,692 67,507 91,794 129,115 120,026 147,102 157,840 8.08%
-
NP to SH 251,692 67,507 91,794 129,115 120,026 147,102 157,840 8.08%
-
Tax Rate 13.10% 24.76% 26.23% 23.19% 25.85% 24.29% 25.37% -
Total Cost 923,270 1,040,619 961,051 918,325 960,524 900,939 896,715 0.48%
-
Net Worth 403,200 183,679 167,039 139,520 138,240 197,119 191,360 13.21%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - 140,800 -
Div Payout % - - - - - - 89.20% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 403,200 183,679 167,039 139,520 138,240 197,119 191,360 13.21%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 21.42% 6.09% 8.72% 12.33% 11.11% 14.04% 14.97% -
ROE 62.42% 36.75% 54.95% 92.54% 86.82% 74.63% 82.48% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 1,835.88 1,731.45 1,645.07 1,636.63 1,688.36 1,637.56 1,647.74 1.81%
EPS 393.27 105.48 143.43 201.74 187.54 229.85 246.63 8.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 220.00 -
NAPS 6.30 2.87 2.61 2.18 2.16 3.08 2.99 13.21%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 1,835.88 1,731.45 1,645.07 1,636.63 1,688.36 1,637.56 1,647.74 1.81%
EPS 393.27 105.48 143.43 201.74 187.54 229.85 246.63 8.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 220.00 -
NAPS 6.30 2.87 2.61 2.18 2.16 3.08 2.99 13.21%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 32.32 35.70 43.30 64.50 68.50 57.42 52.22 -
P/RPS 1.76 2.06 2.63 3.94 4.06 3.51 3.17 -9.33%
P/EPS 8.22 33.85 30.19 31.97 36.53 24.98 21.17 -14.58%
EY 12.17 2.95 3.31 3.13 2.74 4.00 4.72 17.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.21 -
P/NAPS 5.13 12.44 16.59 29.59 31.71 18.64 17.46 -18.45%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 24/05/21 26/06/20 25/04/19 25/04/18 27/04/17 25/04/16 -
Price 33.60 34.20 43.00 64.08 67.40 57.00 54.00 -
P/RPS 1.83 1.98 2.61 3.92 3.99 3.48 3.28 -9.26%
P/EPS 8.54 32.42 29.98 31.76 35.94 24.80 21.90 -14.51%
EY 11.70 3.08 3.34 3.15 2.78 4.03 4.57 16.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.07 -
P/NAPS 5.33 11.92 16.48 29.39 31.20 18.51 18.06 -18.39%

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