[DLADY] YoY 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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 360,872 351,193 340,090 284,038 273,524 243,606 254,248 6.00%
PBT 29,046 32,977 28,523 35,455 28,025 25,161 40,428 -5.35%
Tax -7,007 -8,724 -6,992 -8,170 -6,793 -7,971 -9,726 -5.31%
NP 22,039 24,253 21,531 27,285 21,232 17,190 30,702 -5.37%
-
NP to SH 22,039 24,253 21,531 27,285 21,232 17,190 30,702 -5.37%
-
Tax Rate 24.12% 26.45% 24.51% 23.04% 24.24% 31.68% 24.06% -
Total Cost 338,833 326,940 318,559 256,753 252,292 226,416 223,546 7.17%
-
Net Worth 469,760 413,440 408,959 194,559 188,160 124,800 98,559 29.69%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 469,760 413,440 408,959 194,559 188,160 124,800 98,559 29.69%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.11% 6.91% 6.33% 9.61% 7.76% 7.06% 12.08% -
ROE 4.69% 5.87% 5.26% 14.02% 11.28% 13.77% 31.15% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 563.86 548.74 531.39 443.81 427.38 380.63 397.26 6.00%
EPS 34.40 37.90 33.60 42.60 33.20 26.90 48.00 -5.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.34 6.46 6.39 3.04 2.94 1.95 1.54 29.69%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 563.86 548.74 531.39 443.81 427.38 380.63 397.26 6.00%
EPS 34.40 37.90 33.60 42.60 33.20 26.90 48.00 -5.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.34 6.46 6.39 3.04 2.94 1.95 1.54 29.69%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 36.18 22.34 33.02 33.60 43.20 64.00 67.98 -
P/RPS 6.42 4.07 6.21 7.57 10.11 16.81 17.11 -15.06%
P/EPS 105.06 58.95 98.15 78.81 130.22 238.28 141.71 -4.86%
EY 0.95 1.70 1.02 1.27 0.77 0.42 0.71 4.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.93 3.46 5.17 11.05 14.69 32.82 44.14 -30.58%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 24/08/23 23/08/22 26/08/21 24/08/20 27/08/19 28/08/18 -
Price 32.02 21.50 32.72 32.76 38.80 63.90 66.78 -
P/RPS 5.68 3.92 6.16 7.38 9.08 16.79 16.81 -16.52%
P/EPS 92.98 56.74 97.26 76.84 116.96 237.91 139.21 -6.49%
EY 1.08 1.76 1.03 1.30 0.86 0.42 0.72 6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.36 3.33 5.12 10.78 13.20 32.77 43.36 -31.78%

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