[DLADY] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 30.56%
YoY- 9.97%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 784,905 508,592 264,986 1,048,568 777,414 520,362 266,114 105.53%
PBT 103,290 68,425 43,265 171,292 132,441 86,885 46,457 70.26%
Tax -27,000 -17,339 -9,368 -41,843 -33,294 -21,953 -12,227 69.49%
NP 76,290 51,086 33,897 129,449 99,147 64,932 34,230 70.54%
-
NP to SH 76,290 51,086 33,897 129,449 99,147 64,932 34,230 70.54%
-
Tax Rate 26.14% 25.34% 21.65% 24.43% 25.14% 25.27% 26.32% -
Total Cost 708,615 457,506 231,089 919,119 678,267 455,430 231,884 110.44%
-
Net Worth 149,759 124,800 139,520 105,599 132,479 98,559 138,240 5.47%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 149,759 124,800 139,520 105,599 132,479 98,559 138,240 5.47%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.72% 10.04% 12.79% 12.35% 12.75% 12.48% 12.86% -
ROE 50.94% 40.93% 24.30% 122.58% 74.84% 65.88% 24.76% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1,226.41 794.68 414.04 1,638.39 1,214.71 813.07 415.80 105.53%
EPS 119.20 79.80 53.00 202.30 154.90 101.50 53.50 70.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 1.95 2.18 1.65 2.07 1.54 2.16 5.47%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1,226.41 794.68 414.04 1,638.39 1,214.71 813.07 415.80 105.53%
EPS 119.20 79.80 53.00 202.30 154.90 101.50 53.50 70.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 1.95 2.18 1.65 2.07 1.54 2.16 5.47%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 60.00 64.00 64.50 62.00 64.28 67.98 68.50 -
P/RPS 4.89 8.05 15.58 3.78 5.29 8.36 16.47 -55.46%
P/EPS 50.33 80.18 121.78 30.65 41.49 67.00 128.07 -46.31%
EY 1.99 1.25 0.82 3.26 2.41 1.49 0.78 86.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 25.64 32.82 29.59 37.58 31.05 44.14 31.71 -13.19%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 27/08/19 25/04/19 27/02/19 27/11/18 28/08/18 25/04/18 -
Price 57.08 63.90 64.08 63.42 63.50 66.78 67.40 -
P/RPS 4.65 8.04 15.48 3.87 5.23 8.21 16.21 -56.47%
P/EPS 47.88 80.05 120.99 31.36 40.99 65.82 126.02 -47.51%
EY 2.09 1.25 0.83 3.19 2.44 1.52 0.79 91.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 24.39 32.77 29.39 38.44 30.68 43.36 31.20 -15.12%

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