[DLADY] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 89.69%
YoY- 1.21%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 542,674 524,694 508,592 520,362 513,640 496,470 475,182 2.23%
PBT 57,772 58,131 68,425 86,885 84,790 96,885 88,657 -6.88%
Tax -13,611 -14,165 -17,339 -21,953 -20,635 -26,289 -22,854 -8.26%
NP 44,161 43,966 51,086 64,932 64,155 70,596 65,803 -6.42%
-
NP to SH 44,161 43,966 51,086 64,932 64,155 70,596 65,803 -6.42%
-
Tax Rate 23.56% 24.37% 25.34% 25.27% 24.34% 27.13% 25.78% -
Total Cost 498,513 480,728 457,506 455,430 449,485 425,874 409,379 3.33%
-
Net Worth 194,559 188,160 124,800 98,559 120,959 157,440 152,320 4.15%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - 70,400 -
Div Payout % - - - - - - 106.99% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 194,559 188,160 124,800 98,559 120,959 157,440 152,320 4.15%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.14% 8.38% 10.04% 12.48% 12.49% 14.22% 13.85% -
ROE 22.70% 23.37% 40.93% 65.88% 53.04% 44.84% 43.20% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 847.93 819.83 794.68 813.07 802.56 775.73 742.47 2.23%
EPS 69.00 68.70 79.80 101.50 100.20 110.30 102.80 -6.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 110.00 -
NAPS 3.04 2.94 1.95 1.54 1.89 2.46 2.38 4.15%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 847.93 819.83 794.68 813.07 802.56 775.73 742.47 2.23%
EPS 69.00 68.70 79.80 101.50 100.20 110.30 102.80 -6.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 110.00 -
NAPS 3.04 2.94 1.95 1.54 1.89 2.46 2.38 4.15%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 33.60 43.20 64.00 67.98 58.38 58.50 45.42 -
P/RPS 3.96 5.27 8.05 8.36 7.27 7.54 6.12 -6.99%
P/EPS 48.69 62.88 80.18 67.00 58.24 53.03 44.18 1.63%
EY 2.05 1.59 1.25 1.49 1.72 1.89 2.26 -1.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.42 -
P/NAPS 11.05 14.69 32.82 44.14 30.89 23.78 19.08 -8.69%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 24/08/20 27/08/19 28/08/18 22/08/17 23/08/16 24/08/15 -
Price 32.76 38.80 63.90 66.78 59.22 59.52 45.80 -
P/RPS 3.86 4.73 8.04 8.21 7.38 7.67 6.17 -7.51%
P/EPS 47.48 56.48 80.05 65.82 59.08 53.96 44.55 1.06%
EY 2.11 1.77 1.25 1.52 1.69 1.85 2.24 -0.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.40 -
P/NAPS 10.78 13.20 32.77 43.36 31.33 24.20 19.24 -9.19%

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