[DLADY] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 61.67%
YoY- 28.51%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 299,865 300,396 290,663 284,038 258,636 289,146 286,820 3.01%
PBT 27,426 197,851 28,901 35,455 22,318 27,175 12,206 71.63%
Tax -6,857 -14,393 -8,521 -8,170 -5,441 -7,019 -2,964 75.00%
NP 20,569 183,458 20,380 27,285 16,877 20,156 9,242 70.54%
-
NP to SH 20,569 183,458 20,380 27,285 16,877 20,156 9,242 70.54%
-
Tax Rate 25.00% 7.27% 29.48% 23.04% 24.38% 25.83% 24.28% -
Total Cost 279,296 116,938 270,283 256,753 241,759 268,990 277,578 0.41%
-
Net Worth 403,200 382,720 215,039 194,559 183,679 166,399 172,160 76.44%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 403,200 382,720 215,039 194,559 183,679 166,399 172,160 76.44%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.86% 61.07% 7.01% 9.61% 6.53% 6.97% 3.22% -
ROE 5.10% 47.94% 9.48% 14.02% 9.19% 12.11% 5.37% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 468.54 469.37 454.16 443.81 404.12 451.79 448.16 3.01%
EPS 32.10 286.70 31.80 42.60 26.40 31.50 14.40 70.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.30 5.98 3.36 3.04 2.87 2.60 2.69 76.44%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 468.54 469.37 454.16 443.81 404.12 451.79 448.16 3.01%
EPS 32.10 286.70 31.80 42.60 26.40 31.50 14.40 70.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.30 5.98 3.36 3.04 2.87 2.60 2.69 76.44%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 32.32 33.52 32.50 33.60 35.70 37.50 38.92 -
P/RPS 6.90 7.14 7.16 7.57 8.83 8.30 8.68 -14.19%
P/EPS 100.56 11.69 102.06 78.81 135.38 119.07 269.52 -48.20%
EY 0.99 8.55 0.98 1.27 0.74 0.84 0.37 92.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.13 5.61 9.67 11.05 12.44 14.42 14.47 -49.93%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 23/02/22 25/11/21 26/08/21 24/05/21 25/02/21 26/11/20 -
Price 33.60 32.22 33.02 32.76 34.20 34.98 37.00 -
P/RPS 7.17 6.86 7.27 7.38 8.46 7.74 8.26 -9.01%
P/EPS 104.55 11.24 103.69 76.84 129.69 111.07 256.22 -45.01%
EY 0.96 8.90 0.96 1.30 0.77 0.90 0.39 82.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 5.39 9.83 10.78 11.92 13.45 13.75 -46.86%

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