[DLADY] YoY 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- 800.19%
YoY- 810.19%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
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 364,531 361,687 300,396 289,146 281,757 271,154 269,060 5.18%
PBT 26,219 -32,769 197,851 27,175 34,309 38,852 29,979 -2.20%
Tax -3,393 12,536 -14,393 -7,019 -7,642 -8,549 -8,999 -14.99%
NP 22,826 -20,233 183,458 20,156 26,667 30,303 20,980 1.41%
-
NP to SH 22,826 -20,233 183,458 20,156 26,667 30,303 20,980 1.41%
-
Tax Rate 12.94% - 7.27% 25.83% 22.27% 22.00% 30.02% -
Total Cost 341,705 381,920 116,938 268,990 255,090 240,851 248,080 5.47%
-
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 6.26% -5.59% 61.07% 6.97% 9.46% 11.18% 7.80% -
ROE 5.22% -5.10% 47.94% 12.11% 18.44% 28.70% 20.11% -
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 569.58 565.14 469.37 451.79 440.25 423.68 420.41 5.18%
EPS 35.70 -31.60 286.70 31.50 41.70 47.35 32.80 1.42%
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 569.58 565.14 469.37 451.79 440.25 423.68 420.41 5.18%
EPS 35.70 -31.60 286.70 31.50 41.70 47.35 32.80 1.42%
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 4.07 5.35 7.14 8.30 11.15 14.63 14.75 -19.30%
P/EPS 64.94 -95.65 11.69 119.07 117.84 130.94 189.13 -16.31%
EY 1.54 -1.05 8.55 0.84 0.85 0.76 0.53 19.44%
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 4.16 5.33 6.86 7.74 10.11 14.97 16.63 -20.61%
P/EPS 66.45 -95.21 11.24 111.07 106.80 133.94 213.23 -17.65%
EY 1.50 -1.05 8.90 0.90 0.94 0.75 0.47 21.32%
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