[DLADY] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
20-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 46.06%
YoY- 56.46%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 723,645 362,773 1,442,823 1,078,292 705,507 354,314 1,339,410 -33.69%
PBT 64,287 35,241 96,493 70,272 44,962 11,985 54,559 11.57%
Tax -15,590 -8,583 -24,099 -20,706 -12,191 -3,466 -8,288 52.43%
NP 48,697 26,658 72,394 49,566 32,771 8,519 46,271 3.46%
-
NP to SH 48,697 26,658 72,394 49,566 32,771 8,519 46,271 3.46%
-
Tax Rate 24.25% 24.36% 24.97% 29.47% 27.11% 28.92% 15.19% -
Total Cost 674,948 336,115 1,370,429 1,028,726 672,736 345,795 1,293,139 -35.19%
-
Net Worth 469,760 464,000 437,119 430,720 413,440 405,119 396,799 11.92%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 469,760 464,000 437,119 430,720 413,440 405,119 396,799 11.92%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.73% 7.35% 5.02% 4.60% 4.65% 2.40% 3.45% -
ROE 10.37% 5.75% 16.56% 11.51% 7.93% 2.10% 11.66% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 1,130.70 566.83 2,254.41 1,684.83 1,102.35 553.62 2,092.83 -33.68%
EPS 76.10 41.70 113.10 77.40 51.20 13.30 72.30 3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.34 7.25 6.83 6.73 6.46 6.33 6.20 11.92%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 1,130.70 566.83 2,254.41 1,684.83 1,102.35 553.62 2,092.83 -33.68%
EPS 76.10 41.70 113.10 77.40 51.20 13.30 72.30 3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.34 7.25 6.83 6.73 6.46 6.33 6.20 11.92%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 36.18 30.64 23.16 22.56 22.34 26.46 30.24 -
P/RPS 3.20 5.41 1.03 1.34 2.03 4.78 1.44 70.37%
P/EPS 47.55 73.56 20.47 29.13 43.63 198.78 41.83 8.92%
EY 2.10 1.36 4.88 3.43 2.29 0.50 2.39 -8.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.93 4.23 3.39 3.35 3.46 4.18 4.88 0.68%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 21/08/24 29/05/24 20/02/24 22/11/23 24/08/23 25/05/23 24/02/23 -
Price 32.02 34.80 23.70 22.58 21.50 26.00 30.10 -
P/RPS 2.83 6.14 1.05 1.34 1.95 4.70 1.44 56.96%
P/EPS 42.08 83.55 20.95 29.16 41.99 195.33 41.63 0.72%
EY 2.38 1.20 4.77 3.43 2.38 0.51 2.40 -0.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.36 4.80 3.47 3.36 3.33 4.11 4.85 -6.86%

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