[DLADY] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -3.41%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,093,270 1,082,763 1,052,845 1,066,662 1,056,059 1,036,798 1,047,440 2.88%
PBT 104,645 127,304 124,440 137,600 142,143 152,833 168,100 -27.03%
Tax -24,771 -31,468 -32,646 -34,642 -35,549 -37,230 -38,985 -26.02%
NP 79,874 95,836 91,794 102,958 106,594 115,603 129,115 -27.33%
-
NP to SH 79,874 95,836 91,794 102,958 106,594 115,603 129,115 -27.33%
-
Tax Rate 23.67% 24.72% 26.23% 25.18% 25.01% 24.36% 23.19% -
Total Cost 1,013,396 986,927 961,051 963,704 949,465 921,195 918,325 6.76%
-
Net Worth 172,160 188,160 167,039 144,639 149,759 124,800 139,520 14.99%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 172,160 188,160 167,039 144,639 149,759 124,800 139,520 14.99%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.31% 8.85% 8.72% 9.65% 10.09% 11.15% 12.33% -
ROE 46.40% 50.93% 54.95% 71.18% 71.18% 92.63% 92.54% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1,708.23 1,691.82 1,645.07 1,666.66 1,650.09 1,620.00 1,636.63 2.88%
EPS 124.80 149.74 143.43 160.87 166.55 180.63 201.74 -27.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.94 2.61 2.26 2.34 1.95 2.18 14.99%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1,708.23 1,691.82 1,645.07 1,666.66 1,650.09 1,620.00 1,636.63 2.88%
EPS 124.80 149.74 143.43 160.87 166.55 180.63 201.74 -27.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.94 2.61 2.26 2.34 1.95 2.18 14.99%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 38.92 43.20 43.30 49.10 60.00 64.00 64.50 -
P/RPS 2.28 2.55 2.63 2.95 3.64 3.95 3.94 -30.48%
P/EPS 31.19 28.85 30.19 30.52 36.02 35.43 31.97 -1.62%
EY 3.21 3.47 3.31 3.28 2.78 2.82 3.13 1.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.47 14.69 16.59 21.73 25.64 32.82 29.59 -37.84%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 24/08/20 26/06/20 25/02/20 28/11/19 27/08/19 25/04/19 -
Price 37.00 38.80 43.00 44.50 57.08 63.90 64.08 -
P/RPS 2.17 2.29 2.61 2.67 3.46 3.94 3.92 -32.50%
P/EPS 29.65 25.91 29.98 27.66 34.27 35.38 31.76 -4.46%
EY 3.37 3.86 3.34 3.62 2.92 2.83 3.15 4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.75 13.20 16.48 19.69 24.39 32.77 29.39 -39.65%

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