[DLADY] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -77.0%
YoY- -25.76%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,133,733 833,155 542,674 258,636 1,100,659 811,514 524,694 66.90%
PBT 284,525 86,675 57,772 22,318 97,511 70,335 58,131 187.44%
Tax -36,525 -22,132 -13,611 -5,441 -24,148 -17,129 -14,165 87.71%
NP 248,000 64,543 44,161 16,877 73,363 53,206 43,966 215.87%
-
NP to SH 248,000 64,543 44,161 16,877 73,363 53,206 43,966 215.87%
-
Tax Rate 12.84% 25.53% 23.56% 24.38% 24.76% 24.35% 24.37% -
Total Cost 885,733 768,612 498,513 241,759 1,027,296 758,308 480,728 50.12%
-
Net Worth 382,720 215,039 194,559 183,679 166,399 172,160 188,160 60.32%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 382,720 215,039 194,559 183,679 166,399 172,160 188,160 60.32%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 21.87% 7.75% 8.14% 6.53% 6.67% 6.56% 8.38% -
ROE 64.80% 30.01% 22.70% 9.19% 44.09% 30.90% 23.37% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,771.46 1,301.80 847.93 404.12 1,719.78 1,267.99 819.83 66.90%
EPS 387.50 100.80 69.00 26.40 114.60 83.10 68.70 215.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.98 3.36 3.04 2.87 2.60 2.69 2.94 60.32%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,771.46 1,301.80 847.93 404.12 1,719.78 1,267.99 819.83 66.90%
EPS 387.50 100.80 69.00 26.40 114.60 83.10 68.70 215.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.98 3.36 3.04 2.87 2.60 2.69 2.94 60.32%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 33.52 32.50 33.60 35.70 37.50 38.92 43.20 -
P/RPS 1.89 2.50 3.96 8.83 2.18 3.07 5.27 -49.42%
P/EPS 8.65 32.23 48.69 135.38 32.71 46.82 62.88 -73.25%
EY 11.56 3.10 2.05 0.74 3.06 2.14 1.59 273.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.61 9.67 11.05 12.44 14.42 14.47 14.69 -47.27%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 25/11/21 26/08/21 24/05/21 25/02/21 26/11/20 24/08/20 -
Price 32.22 33.02 32.76 34.20 34.98 37.00 38.80 -
P/RPS 1.82 2.54 3.86 8.46 2.03 2.92 4.73 -47.00%
P/EPS 8.31 32.74 47.48 129.69 30.52 44.51 56.48 -72.03%
EY 12.03 3.05 2.11 0.77 3.28 2.25 1.77 257.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.39 9.83 10.78 11.92 13.45 13.75 13.20 -44.87%

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