[DLADY] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
15-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 5.31%
YoY- 3.04%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,411,014 1,417,256 1,339,410 1,303,630 1,279,910 1,199,460 1,133,733 15.75%
PBT 89,924 47,940 54,559 116,437 111,898 109,704 284,525 -53.69%
Tax -24,382 -13,864 -8,288 -27,765 -27,698 -27,428 -36,525 -23.67%
NP 65,542 34,076 46,271 88,672 84,200 82,276 248,000 -58.91%
-
NP to SH 65,542 34,076 46,271 88,672 84,200 82,276 248,000 -58.91%
-
Tax Rate 27.11% 28.92% 15.19% 23.85% 24.75% 25.00% 12.84% -
Total Cost 1,345,472 1,383,180 1,293,139 1,214,958 1,195,710 1,117,184 885,733 32.24%
-
Net Worth 413,440 405,119 396,799 433,279 408,959 403,200 382,720 5.29%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 413,440 405,119 396,799 433,279 408,959 403,200 382,720 5.29%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.65% 2.40% 3.45% 6.80% 6.58% 6.86% 21.87% -
ROE 15.85% 8.41% 11.66% 20.47% 20.59% 20.41% 64.80% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2,204.71 2,214.46 2,092.83 2,036.92 1,999.86 1,874.16 1,771.46 15.74%
EPS 102.40 53.20 72.30 138.53 131.60 128.40 387.50 -58.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.46 6.33 6.20 6.77 6.39 6.30 5.98 5.29%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2,204.71 2,214.46 2,092.83 2,036.92 1,999.86 1,874.16 1,771.46 15.74%
EPS 102.40 53.20 72.30 138.53 131.60 128.40 387.50 -58.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.46 6.33 6.20 6.77 6.39 6.30 5.98 5.29%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 22.34 26.46 30.24 31.02 33.02 32.32 33.52 -
P/RPS 1.01 1.19 1.44 1.52 1.65 1.72 1.89 -34.22%
P/EPS 21.81 49.70 41.83 22.39 25.10 25.14 8.65 85.56%
EY 4.58 2.01 2.39 4.47 3.98 3.98 11.56 -46.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 4.18 4.88 4.58 5.17 5.13 5.61 -27.60%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 24/02/23 15/11/22 23/08/22 24/05/22 23/02/22 -
Price 21.50 26.00 30.10 31.00 32.72 33.60 32.22 -
P/RPS 0.98 1.17 1.44 1.52 1.64 1.79 1.82 -33.88%
P/EPS 20.99 48.83 41.63 22.37 24.87 26.14 8.31 85.78%
EY 4.76 2.05 2.40 4.47 4.02 3.83 12.03 -46.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 4.11 4.85 4.58 5.12 5.33 5.39 -27.52%

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