[DLADY] QoQ 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- -11.43%
YoY- 44.44%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 276,313 243,606 264,986 271,154 257,052 254,248 266,114 2.53%
PBT 34,865 25,161 43,265 38,852 45,555 40,428 46,457 -17.40%
Tax -9,661 -7,971 -9,368 -8,549 -11,342 -9,726 -12,227 -14.52%
NP 25,204 17,190 33,897 30,303 34,213 30,702 34,230 -18.44%
-
NP to SH 25,204 17,190 33,897 30,303 34,213 30,702 34,230 -18.44%
-
Tax Rate 27.71% 31.68% 21.65% 22.00% 24.90% 24.06% 26.32% -
Total Cost 251,109 226,416 231,089 240,851 222,839 223,546 231,884 5.44%
-
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 9.12% 7.06% 12.79% 11.18% 13.31% 12.08% 12.86% -
ROE 16.83% 13.77% 24.30% 28.70% 25.83% 31.15% 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 431.74 380.63 414.04 423.68 401.64 397.26 415.80 2.53%
EPS 39.40 26.90 53.00 47.35 53.50 48.00 53.50 -18.43%
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 431.74 380.63 414.04 423.68 401.64 397.26 415.80 2.53%
EPS 39.40 26.90 53.00 47.35 53.50 48.00 53.50 -18.43%
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 13.90 16.81 15.58 14.63 16.00 17.11 16.47 -10.68%
P/EPS 152.36 238.28 121.78 130.94 120.24 141.71 128.07 12.26%
EY 0.66 0.42 0.82 0.76 0.83 0.71 0.78 -10.53%
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 13.22 16.79 15.48 14.97 15.81 16.81 16.21 -12.69%
P/EPS 144.94 237.91 120.99 133.94 118.79 139.21 126.02 9.76%
EY 0.69 0.42 0.83 0.75 0.84 0.72 0.79 -8.62%
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