[DLADY] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 284.24%
YoY- 238.05%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 977,723 639,955 299,865 1,133,733 833,155 542,674 258,636 142.47%
PBT 87,328 55,949 27,426 284,525 86,675 57,772 22,318 148.10%
Tax -20,824 -13,849 -6,857 -36,525 -22,132 -13,611 -5,441 144.47%
NP 66,504 42,100 20,569 248,000 64,543 44,161 16,877 149.27%
-
NP to SH 66,504 42,100 20,569 248,000 64,543 44,161 16,877 149.27%
-
Tax Rate 23.85% 24.75% 25.00% 12.84% 25.53% 23.56% 24.38% -
Total Cost 911,219 597,855 279,296 885,733 768,612 498,513 241,759 141.99%
-
Net Worth 433,279 408,959 403,200 382,720 215,039 194,559 183,679 77.11%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 433,279 408,959 403,200 382,720 215,039 194,559 183,679 77.11%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.80% 6.58% 6.86% 21.87% 7.75% 8.14% 6.53% -
ROE 15.35% 10.29% 5.10% 64.80% 30.01% 22.70% 9.19% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1,527.69 999.93 468.54 1,771.46 1,301.80 847.93 404.12 142.47%
EPS 103.90 65.80 32.10 387.50 100.80 69.00 26.40 149.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.77 6.39 6.30 5.98 3.36 3.04 2.87 77.11%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1,527.69 999.93 468.54 1,771.46 1,301.80 847.93 404.12 142.47%
EPS 103.90 65.80 32.10 387.50 100.80 69.00 26.40 149.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.77 6.39 6.30 5.98 3.36 3.04 2.87 77.11%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 31.02 33.02 32.32 33.52 32.50 33.60 35.70 -
P/RPS 2.03 3.30 6.90 1.89 2.50 3.96 8.83 -62.43%
P/EPS 29.85 50.20 100.56 8.65 32.23 48.69 135.38 -63.46%
EY 3.35 1.99 0.99 11.56 3.10 2.05 0.74 173.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.58 5.17 5.13 5.61 9.67 11.05 12.44 -48.60%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 15/11/22 23/08/22 24/05/22 23/02/22 25/11/21 26/08/21 24/05/21 -
Price 31.00 32.72 33.60 32.22 33.02 32.76 34.20 -
P/RPS 2.03 3.27 7.17 1.82 2.54 3.86 8.46 -61.35%
P/EPS 29.83 49.74 104.55 8.31 32.74 47.48 129.69 -62.42%
EY 3.35 2.01 0.96 12.03 3.05 2.11 0.77 166.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.58 5.12 5.33 5.39 9.83 10.78 11.92 -47.11%

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