[DLADY] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 49.34%
YoY- -23.05%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 524,694 251,169 1,066,662 784,905 508,592 264,986 1,048,568 -36.99%
PBT 58,131 30,105 137,600 103,290 68,425 43,265 171,292 -51.37%
Tax -14,165 -7,372 -34,642 -27,000 -17,339 -9,368 -41,843 -51.45%
NP 43,966 22,733 102,958 76,290 51,086 33,897 129,449 -51.35%
-
NP to SH 43,966 22,733 102,958 76,290 51,086 33,897 129,449 -51.35%
-
Tax Rate 24.37% 24.49% 25.18% 26.14% 25.34% 21.65% 24.43% -
Total Cost 480,728 228,436 963,704 708,615 457,506 231,089 919,119 -35.10%
-
Net Worth 188,160 167,039 144,639 149,759 124,800 139,520 105,599 47.02%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 188,160 167,039 144,639 149,759 124,800 139,520 105,599 47.02%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.38% 9.05% 9.65% 9.72% 10.04% 12.79% 12.35% -
ROE 23.37% 13.61% 71.18% 50.94% 40.93% 24.30% 122.58% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 819.83 392.45 1,666.66 1,226.41 794.68 414.04 1,638.39 -36.99%
EPS 68.70 35.50 160.90 119.20 79.80 53.00 202.30 -51.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.61 2.26 2.34 1.95 2.18 1.65 47.02%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 819.83 392.45 1,666.66 1,226.41 794.68 414.04 1,638.39 -36.99%
EPS 68.70 35.50 160.90 119.20 79.80 53.00 202.30 -51.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.61 2.26 2.34 1.95 2.18 1.65 47.02%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 43.20 43.30 49.10 60.00 64.00 64.50 62.00 -
P/RPS 5.27 11.03 2.95 4.89 8.05 15.58 3.78 24.82%
P/EPS 62.88 121.90 30.52 50.33 80.18 121.78 30.65 61.52%
EY 1.59 0.82 3.28 1.99 1.25 0.82 3.26 -38.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.69 16.59 21.73 25.64 32.82 29.59 37.58 -46.56%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 26/06/20 25/02/20 28/11/19 27/08/19 25/04/19 27/02/19 -
Price 38.80 43.00 44.50 57.08 63.90 64.08 63.42 -
P/RPS 4.73 10.96 2.67 4.65 8.04 15.48 3.87 14.32%
P/EPS 56.48 121.06 27.66 47.88 80.05 120.99 31.36 48.08%
EY 1.77 0.83 3.62 2.09 1.25 0.83 3.19 -32.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.20 16.48 19.69 24.39 32.77 29.39 38.44 -50.99%

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