[DLADY] QoQ Quarter Result on 30-Jun-2020 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -6.6%
YoY- 23.51%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 258,636 289,146 286,820 273,524 251,169 281,757 276,313 -4.30%
PBT 22,318 27,175 12,206 28,025 30,105 34,309 34,865 -25.70%
Tax -5,441 -7,019 -2,964 -6,793 -7,372 -7,642 -9,661 -31.77%
NP 16,877 20,156 9,242 21,232 22,733 26,667 25,204 -23.44%
-
NP to SH 16,877 20,156 9,242 21,232 22,733 26,667 25,204 -23.44%
-
Tax Rate 24.38% 25.83% 24.28% 24.24% 24.49% 22.27% 27.71% -
Total Cost 241,759 268,990 277,578 252,292 228,436 255,090 251,109 -2.49%
-
Net Worth 183,679 166,399 172,160 188,160 167,039 144,639 149,759 14.56%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 183,679 166,399 172,160 188,160 167,039 144,639 149,759 14.56%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 6.53% 6.97% 3.22% 7.76% 9.05% 9.46% 9.12% -
ROE 9.19% 12.11% 5.37% 11.28% 13.61% 18.44% 16.83% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 404.12 451.79 448.16 427.38 392.45 440.25 431.74 -4.30%
EPS 26.40 31.50 14.40 33.20 35.50 41.70 39.40 -23.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.60 2.69 2.94 2.61 2.26 2.34 14.56%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 404.12 451.79 448.16 427.38 392.45 440.25 431.74 -4.30%
EPS 26.40 31.50 14.40 33.20 35.50 41.70 39.40 -23.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.60 2.69 2.94 2.61 2.26 2.34 14.56%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 35.70 37.50 38.92 43.20 43.30 49.10 60.00 -
P/RPS 8.83 8.30 8.68 10.11 11.03 11.15 13.90 -26.08%
P/EPS 135.38 119.07 269.52 130.22 121.90 117.84 152.36 -7.56%
EY 0.74 0.84 0.37 0.77 0.82 0.85 0.66 7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.44 14.42 14.47 14.69 16.59 21.73 25.64 -38.22%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 25/02/21 26/11/20 24/08/20 26/06/20 25/02/20 28/11/19 -
Price 34.20 34.98 37.00 38.80 43.00 44.50 57.08 -
P/RPS 8.46 7.74 8.26 9.08 10.96 10.11 13.22 -25.71%
P/EPS 129.69 111.07 256.22 116.96 121.06 106.80 144.94 -7.13%
EY 0.77 0.90 0.39 0.86 0.83 0.94 0.69 7.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.92 13.45 13.75 13.20 16.48 19.69 24.39 -37.92%

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