[DLADY] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -25.31%
YoY- 120.52%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 372,785 337,768 290,663 286,820 276,313 257,052 281,836 4.76%
PBT 25,309 31,379 28,901 12,206 34,865 45,555 42,752 -8.36%
Tax -8,515 -6,975 -8,521 -2,964 -9,661 -11,342 -10,169 -2.91%
NP 16,794 24,404 20,380 9,242 25,204 34,213 32,583 -10.45%
-
NP to SH 16,794 24,404 20,380 9,242 25,204 34,213 32,583 -10.45%
-
Tax Rate 33.64% 22.23% 29.48% 24.28% 27.71% 24.90% 23.79% -
Total Cost 355,991 313,364 270,283 277,578 251,109 222,839 249,253 6.11%
-
Net Worth 430,720 433,279 215,039 172,160 149,759 132,479 153,600 18.74%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 430,720 433,279 215,039 172,160 149,759 132,479 153,600 18.74%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.51% 7.23% 7.01% 3.22% 9.12% 13.31% 11.56% -
ROE 3.90% 5.63% 9.48% 5.37% 16.83% 25.83% 21.21% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 582.48 527.76 454.16 448.16 431.74 401.64 440.37 4.76%
EPS 26.20 38.10 31.80 14.40 39.40 53.50 50.90 -10.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.73 6.77 3.36 2.69 2.34 2.07 2.40 18.74%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 582.48 527.76 454.16 448.16 431.74 401.64 440.37 4.76%
EPS 26.20 38.10 31.80 14.40 39.40 53.50 50.90 -10.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.73 6.77 3.36 2.69 2.34 2.07 2.40 18.74%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 22.56 31.02 32.50 38.92 60.00 64.28 60.36 -
P/RPS 3.87 5.88 7.16 8.68 13.90 16.00 13.71 -18.99%
P/EPS 85.97 81.35 102.06 269.52 152.36 120.24 118.56 -5.21%
EY 1.16 1.23 0.98 0.37 0.66 0.83 0.84 5.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 4.58 9.67 14.47 25.64 31.05 25.15 -28.52%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 15/11/22 25/11/21 26/11/20 28/11/19 27/11/18 28/11/17 -
Price 22.58 31.00 33.02 37.00 57.08 63.50 59.40 -
P/RPS 3.88 5.87 7.27 8.26 13.22 15.81 13.49 -18.74%
P/EPS 86.05 81.30 103.69 256.22 144.94 118.79 116.67 -4.94%
EY 1.16 1.23 0.96 0.39 0.69 0.84 0.86 5.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 4.58 9.83 13.75 24.39 30.68 24.75 -28.29%

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