[DLADY] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -91.71%
YoY- 21.88%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,339,410 977,723 639,955 299,865 1,133,733 833,155 542,674 82.33%
PBT 54,559 87,328 55,949 27,426 284,525 86,675 57,772 -3.73%
Tax -8,288 -20,824 -13,849 -6,857 -36,525 -22,132 -13,611 -28.09%
NP 46,271 66,504 42,100 20,569 248,000 64,543 44,161 3.15%
-
NP to SH 46,271 66,504 42,100 20,569 248,000 64,543 44,161 3.15%
-
Tax Rate 15.19% 23.85% 24.75% 25.00% 12.84% 25.53% 23.56% -
Total Cost 1,293,139 911,219 597,855 279,296 885,733 768,612 498,513 88.46%
-
Net Worth 396,799 433,279 408,959 403,200 382,720 215,039 194,559 60.61%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 396,799 433,279 408,959 403,200 382,720 215,039 194,559 60.61%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.45% 6.80% 6.58% 6.86% 21.87% 7.75% 8.14% -
ROE 11.66% 15.35% 10.29% 5.10% 64.80% 30.01% 22.70% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2,092.83 1,527.69 999.93 468.54 1,771.46 1,301.80 847.93 82.33%
EPS 72.30 103.90 65.80 32.10 387.50 100.80 69.00 3.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.20 6.77 6.39 6.30 5.98 3.36 3.04 60.61%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2,092.83 1,527.69 999.93 468.54 1,771.46 1,301.80 847.93 82.33%
EPS 72.30 103.90 65.80 32.10 387.50 100.80 69.00 3.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.20 6.77 6.39 6.30 5.98 3.36 3.04 60.61%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 30.24 31.02 33.02 32.32 33.52 32.50 33.60 -
P/RPS 1.44 2.03 3.30 6.90 1.89 2.50 3.96 -48.95%
P/EPS 41.83 29.85 50.20 100.56 8.65 32.23 48.69 -9.60%
EY 2.39 3.35 1.99 0.99 11.56 3.10 2.05 10.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 4.58 5.17 5.13 5.61 9.67 11.05 -41.92%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 15/11/22 23/08/22 24/05/22 23/02/22 25/11/21 26/08/21 -
Price 30.10 31.00 32.72 33.60 32.22 33.02 32.76 -
P/RPS 1.44 2.03 3.27 7.17 1.82 2.54 3.86 -48.08%
P/EPS 41.63 29.83 49.74 104.55 8.31 32.74 47.48 -8.37%
EY 2.40 3.35 2.01 0.96 12.03 3.05 2.11 8.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.85 4.58 5.12 5.33 5.39 9.83 10.78 -41.19%

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