[DLADY] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -47.82%
YoY- -81.34%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,437,722 1,411,014 1,417,256 1,339,410 1,303,630 1,279,910 1,199,460 12.82%
PBT 93,696 89,924 47,940 54,559 116,437 111,898 109,704 -9.97%
Tax -27,608 -24,382 -13,864 -8,288 -27,765 -27,698 -27,428 0.43%
NP 66,088 65,542 34,076 46,271 88,672 84,200 82,276 -13.57%
-
NP to SH 66,088 65,542 34,076 46,271 88,672 84,200 82,276 -13.57%
-
Tax Rate 29.47% 27.11% 28.92% 15.19% 23.85% 24.75% 25.00% -
Total Cost 1,371,634 1,345,472 1,383,180 1,293,139 1,214,958 1,195,710 1,117,184 14.64%
-
Net Worth 430,720 413,440 405,119 396,799 433,279 408,959 403,200 4.49%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 430,720 413,440 405,119 396,799 433,279 408,959 403,200 4.49%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.60% 4.65% 2.40% 3.45% 6.80% 6.58% 6.86% -
ROE 15.34% 15.85% 8.41% 11.66% 20.47% 20.59% 20.41% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2,246.44 2,204.71 2,214.46 2,092.83 2,036.92 1,999.86 1,874.16 12.82%
EPS 103.20 102.40 53.20 72.30 138.53 131.60 128.40 -13.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.73 6.46 6.33 6.20 6.77 6.39 6.30 4.49%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2,246.44 2,204.71 2,214.46 2,092.83 2,036.92 1,999.86 1,874.16 12.82%
EPS 103.20 102.40 53.20 72.30 138.53 131.60 128.40 -13.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.73 6.46 6.33 6.20 6.77 6.39 6.30 4.49%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 22.56 22.34 26.46 30.24 31.02 33.02 32.32 -
P/RPS 1.00 1.01 1.19 1.44 1.52 1.65 1.72 -30.31%
P/EPS 21.85 21.81 49.70 41.83 22.39 25.10 25.14 -8.91%
EY 4.58 4.58 2.01 2.39 4.47 3.98 3.98 9.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 3.46 4.18 4.88 4.58 5.17 5.13 -24.71%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 24/08/23 25/05/23 24/02/23 15/11/22 23/08/22 24/05/22 -
Price 22.58 21.50 26.00 30.10 31.00 32.72 33.60 -
P/RPS 1.01 0.98 1.17 1.44 1.52 1.64 1.79 -31.69%
P/EPS 21.87 20.99 48.83 41.63 22.37 24.87 26.14 -11.20%
EY 4.57 4.76 2.05 2.40 4.47 4.02 3.83 12.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 3.33 4.11 4.85 4.58 5.12 5.33 -26.45%

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