Highlights

[DLADY] YoY Quarter Result on 2019-03-31 [#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 -     11.86%    YoY -     -0.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 264,986 266,114 250,100 249,786 196,894 227,682 206,268 4.26%
  YoY % -0.42% 6.40% 0.13% 26.86% -13.52% 10.38% -
  Horiz. % 128.47% 129.01% 121.25% 121.10% 95.46% 110.38% 100.00%
PBT 43,265 46,457 42,103 45,787 23,016 31,168 39,211 1.65%
  YoY % -6.87% 10.34% -8.05% 98.94% -26.16% -20.51% -
  Horiz. % 110.34% 118.48% 107.38% 116.77% 58.70% 79.49% 100.00%
Tax -9,368 -12,227 -10,182 -11,899 -5,988 -8,102 -10,189 -1.39%
  YoY % 23.38% -20.08% 14.43% -98.71% 26.09% 20.48% -
  Horiz. % 91.94% 120.00% 99.93% 116.78% 58.77% 79.52% 100.00%
NP 33,897 34,230 31,921 33,888 17,028 23,066 29,022 2.62%
  YoY % -0.97% 7.23% -5.80% 99.01% -26.18% -20.52% -
  Horiz. % 116.80% 117.95% 109.99% 116.77% 58.67% 79.48% 100.00%
NP to SH 33,897 34,230 31,921 33,888 17,028 23,066 29,022 2.62%
  YoY % -0.97% 7.23% -5.80% 99.01% -26.18% -20.52% -
  Horiz. % 116.80% 117.95% 109.99% 116.77% 58.67% 79.48% 100.00%
Tax Rate 21.65 % 26.32 % 24.18 % 25.99 % 26.02 % 25.99 % 25.99 % -3.00%
  YoY % -17.74% 8.85% -6.96% -0.12% 0.12% 0.00% -
  Horiz. % 83.30% 101.27% 93.04% 100.00% 100.12% 100.00% 100.00%
Total Cost 231,089 231,884 218,179 215,898 179,866 204,616 177,246 4.52%
  YoY % -0.34% 6.28% 1.06% 20.03% -12.10% 15.44% -
  Horiz. % 130.38% 130.83% 123.09% 121.81% 101.48% 115.44% 100.00%
Net Worth 139,520 138,240 197,119 191,360 174,080 211,199 245,119 -8.96%
  YoY % 0.93% -29.87% 3.01% 9.93% -17.58% -13.84% -
  Horiz. % 56.92% 56.40% 80.42% 78.07% 71.02% 86.16% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 139,520 138,240 197,119 191,360 174,080 211,199 245,119 -8.96%
  YoY % 0.93% -29.87% 3.01% 9.93% -17.58% -13.84% -
  Horiz. % 56.92% 56.40% 80.42% 78.07% 71.02% 86.16% 100.00%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 12.79 % 12.86 % 12.76 % 13.57 % 8.65 % 10.13 % 14.07 % -1.58%
  YoY % -0.54% 0.78% -5.97% 56.88% -14.61% -28.00% -
  Horiz. % 90.90% 91.40% 90.69% 96.45% 61.48% 72.00% 100.00%
ROE 24.30 % 24.76 % 16.19 % 17.71 % 9.78 % 10.92 % 11.84 % 12.72%
  YoY % -1.86% 52.93% -8.58% 81.08% -10.44% -7.77% -
  Horiz. % 205.24% 209.12% 136.74% 149.58% 82.60% 92.23% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 414.04 415.80 390.78 390.29 307.65 355.75 322.29 4.26%
  YoY % -0.42% 6.40% 0.13% 26.86% -13.52% 10.38% -
  Horiz. % 128.47% 129.01% 121.25% 121.10% 95.46% 110.38% 100.00%
EPS 53.00 53.50 49.90 52.95 26.60 36.00 45.35 2.63%
  YoY % -0.93% 7.21% -5.76% 99.06% -26.11% -20.62% -
  Horiz. % 116.87% 117.97% 110.03% 116.76% 58.65% 79.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1800 2.1600 3.0800 2.9900 2.7200 3.3000 3.8300 -8.96%
  YoY % 0.93% -29.87% 3.01% 9.93% -17.58% -13.84% -
  Horiz. % 56.92% 56.40% 80.42% 78.07% 71.02% 86.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,956
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 414.04 415.80 390.78 390.29 307.65 355.75 322.29 4.26%
  YoY % -0.42% 6.40% 0.13% 26.86% -13.52% 10.38% -
  Horiz. % 128.47% 129.01% 121.25% 121.10% 95.46% 110.38% 100.00%
EPS 53.00 53.50 49.90 52.95 26.60 36.00 45.35 2.63%
  YoY % -0.93% 7.21% -5.76% 99.06% -26.11% -20.62% -
  Horiz. % 116.87% 117.97% 110.03% 116.76% 58.65% 79.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1800 2.1600 3.0800 2.9900 2.7200 3.3000 3.8300 -8.96%
  YoY % 0.93% -29.87% 3.01% 9.93% -17.58% -13.84% -
  Horiz. % 56.92% 56.40% 80.42% 78.07% 71.02% 86.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 64.5000 68.5000 57.4200 52.2200 47.7800 47.3800 47.6000 -
P/RPS 15.58 16.47 14.69 13.38 15.53 13.32 14.77 0.89%
  YoY % -5.40% 12.12% 9.79% -13.84% 16.59% -9.82% -
  Horiz. % 105.48% 111.51% 99.46% 90.59% 105.15% 90.18% 100.00%
P/EPS 121.78 128.07 115.12 98.62 179.58 131.46 104.97 2.51%
  YoY % -4.91% 11.25% 16.73% -45.08% 36.60% 25.24% -
  Horiz. % 116.01% 122.01% 109.67% 93.95% 171.08% 125.24% 100.00%
EY 0.82 0.78 0.87 1.01 0.56 0.76 0.95 -2.42%
  YoY % 5.13% -10.34% -13.86% 80.36% -26.32% -20.00% -
  Horiz. % 86.32% 82.11% 91.58% 106.32% 58.95% 80.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 29.59 31.71 18.64 17.46 17.57 14.36 12.43 15.54%
  YoY % -6.69% 70.12% 6.76% -0.63% 22.35% 15.53% -
  Horiz. % 238.05% 255.11% 149.96% 140.47% 141.35% 115.53% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 25/04/19 25/04/18 27/04/17 25/04/16 26/05/15 27/05/14 28/05/13 -
Price 64.0800 67.4000 57.0000 54.0000 46.8000 47.3000 48.5000 -
P/RPS 15.48 16.21 14.59 13.84 15.21 13.30 15.05 0.47%
  YoY % -4.50% 11.10% 5.42% -9.01% 14.36% -11.63% -
  Horiz. % 102.86% 107.71% 96.94% 91.96% 101.06% 88.37% 100.00%
P/EPS 120.99 126.02 114.28 101.98 175.90 131.24 106.95 2.08%
  YoY % -3.99% 10.27% 12.06% -42.02% 34.03% 22.71% -
  Horiz. % 113.13% 117.83% 106.85% 95.35% 164.47% 122.71% 100.00%
EY 0.83 0.79 0.88 0.98 0.57 0.76 0.93 -1.88%
  YoY % 5.06% -10.23% -10.20% 71.93% -25.00% -18.28% -
  Horiz. % 89.25% 84.95% 94.62% 105.38% 61.29% 81.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 29.39 31.20 18.51 18.06 17.21 14.33 12.66 15.06%
  YoY % -5.80% 68.56% 2.49% 4.94% 20.10% 13.19% -
  Horiz. % 232.15% 246.45% 146.21% 142.65% 135.94% 113.19% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers