[DLADY] YoY Annualized 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- -66.82%
YoY- 21.88%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,451,092 1,417,256 1,199,460 1,034,544 1,004,676 1,059,944 1,064,456 5.29%
PBT 140,964 47,940 109,704 89,272 120,420 173,060 185,828 -4.49%
Tax -34,332 -13,864 -27,428 -21,764 -29,488 -37,472 -48,908 -5.72%
NP 106,632 34,076 82,276 67,508 90,932 135,588 136,920 -4.07%
-
NP to SH 106,632 34,076 82,276 67,508 90,932 135,588 136,920 -4.07%
-
Tax Rate 24.36% 28.92% 25.00% 24.38% 24.49% 21.65% 26.32% -
Total Cost 1,344,460 1,383,180 1,117,184 967,036 913,744 924,356 927,536 6.37%
-
Net Worth 464,000 405,119 403,200 183,679 167,039 139,520 138,240 22.33%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 464,000 405,119 403,200 183,679 167,039 139,520 138,240 22.33%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.35% 2.40% 6.86% 6.53% 9.05% 12.79% 12.86% -
ROE 22.98% 8.41% 20.41% 36.75% 54.44% 97.18% 99.05% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 2,267.33 2,214.46 1,874.16 1,616.48 1,569.81 1,656.16 1,663.21 5.29%
EPS 166.80 53.20 128.40 105.60 142.00 212.00 214.00 -4.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.25 6.33 6.30 2.87 2.61 2.18 2.16 22.33%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 2,267.33 2,214.46 1,874.16 1,616.48 1,569.81 1,656.16 1,663.21 5.29%
EPS 166.80 53.20 128.40 105.60 142.00 212.00 214.00 -4.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.25 6.33 6.30 2.87 2.61 2.18 2.16 22.33%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 30.64 26.46 32.32 35.70 43.30 64.50 68.50 -
P/RPS 1.35 1.19 1.72 2.21 2.76 3.89 4.12 -16.95%
P/EPS 18.39 49.70 25.14 33.84 30.48 30.45 32.02 -8.82%
EY 5.44 2.01 3.98 2.95 3.28 3.28 3.12 9.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.23 4.18 5.13 12.44 16.59 29.59 31.71 -28.49%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 25/05/23 24/05/22 24/05/21 26/06/20 25/04/19 25/04/18 -
Price 34.80 26.00 33.60 34.20 43.00 64.08 67.40 -
P/RPS 1.53 1.17 1.79 2.12 2.74 3.87 4.05 -14.96%
P/EPS 20.89 48.83 26.14 32.42 30.26 30.25 31.50 -6.61%
EY 4.79 2.05 3.83 3.08 3.30 3.31 3.17 7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.80 4.11 5.33 11.92 16.48 29.39 31.20 -26.77%

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