[DLADY] YoY Annualized 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- 188.18%
YoY- 238.05%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,442,823 1,339,410 1,133,733 1,100,659 1,066,662 1,048,568 1,064,536 5.19%
PBT 96,493 54,559 284,525 97,511 137,600 171,292 157,519 -7.83%
Tax -24,099 -8,288 -36,525 -24,148 -34,642 -41,843 -39,802 -8.01%
NP 72,394 46,271 248,000 73,363 102,958 129,449 117,717 -7.77%
-
NP to SH 72,394 46,271 248,000 73,363 102,958 129,449 117,717 -7.77%
-
Tax Rate 24.97% 15.19% 12.84% 24.76% 25.18% 24.43% 25.27% -
Total Cost 1,370,429 1,293,139 885,733 1,027,296 963,704 919,119 946,819 6.35%
-
Net Worth 437,119 396,799 382,720 166,399 144,639 105,599 104,319 26.95%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 437,119 396,799 382,720 166,399 144,639 105,599 104,319 26.95%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 5.02% 3.45% 21.87% 6.67% 9.65% 12.35% 11.06% -
ROE 16.56% 11.66% 64.80% 44.09% 71.18% 122.58% 112.84% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2,254.41 2,092.83 1,771.46 1,719.78 1,666.66 1,638.39 1,663.34 5.19%
EPS 113.10 72.30 387.50 114.60 160.90 202.30 183.90 -7.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.83 6.20 5.98 2.60 2.26 1.65 1.63 26.95%
Adjusted Per Share Value based on latest NOSH - 64,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2,254.41 2,092.83 1,771.46 1,719.78 1,666.66 1,638.39 1,663.34 5.19%
EPS 113.10 72.30 387.50 114.60 160.90 202.30 183.90 -7.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.83 6.20 5.98 2.60 2.26 1.65 1.63 26.95%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 23.16 30.24 33.52 37.50 49.10 62.00 62.00 -
P/RPS 1.03 1.44 1.89 2.18 2.95 3.78 3.73 -19.29%
P/EPS 20.47 41.83 8.65 32.71 30.52 30.65 33.71 -7.97%
EY 4.88 2.39 11.56 3.06 3.28 3.26 2.97 8.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 4.88 5.61 14.42 21.73 37.58 38.04 -33.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 24/02/23 23/02/22 25/02/21 25/02/20 27/02/19 27/02/18 -
Price 23.70 30.10 32.22 34.98 44.50 63.42 69.90 -
P/RPS 1.05 1.44 1.82 2.03 2.67 3.87 4.20 -20.62%
P/EPS 20.95 41.63 8.31 30.52 27.66 31.36 38.00 -9.44%
EY 4.77 2.40 12.03 3.28 3.62 3.19 2.63 10.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 4.85 5.39 13.45 19.69 38.44 42.88 -34.21%

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