[DLADY] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 2.34%
YoY- -4.67%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,417,256 1,339,410 1,303,630 1,279,910 1,199,460 1,133,733 1,110,873 17.64%
PBT 47,940 54,559 116,437 111,898 109,704 284,525 115,566 -44.40%
Tax -13,864 -8,288 -27,765 -27,698 -27,428 -36,525 -29,509 -39.59%
NP 34,076 46,271 88,672 84,200 82,276 248,000 86,057 -46.10%
-
NP to SH 34,076 46,271 88,672 84,200 82,276 248,000 86,057 -46.10%
-
Tax Rate 28.92% 15.19% 23.85% 24.75% 25.00% 12.84% 25.53% -
Total Cost 1,383,180 1,293,139 1,214,958 1,195,710 1,117,184 885,733 1,024,816 22.15%
-
Net Worth 405,119 396,799 433,279 408,959 403,200 382,720 215,039 52.59%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 405,119 396,799 433,279 408,959 403,200 382,720 215,039 52.59%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.40% 3.45% 6.80% 6.58% 6.86% 21.87% 7.75% -
ROE 8.41% 11.66% 20.47% 20.59% 20.41% 64.80% 40.02% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2,214.46 2,092.83 2,036.92 1,999.86 1,874.16 1,771.46 1,735.74 17.64%
EPS 53.20 72.30 138.53 131.60 128.40 387.50 134.40 -46.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.33 6.20 6.77 6.39 6.30 5.98 3.36 52.59%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2,214.46 2,092.83 2,036.92 1,999.86 1,874.16 1,771.46 1,735.74 17.64%
EPS 53.20 72.30 138.53 131.60 128.40 387.50 134.40 -46.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.33 6.20 6.77 6.39 6.30 5.98 3.36 52.59%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 26.46 30.24 31.02 33.02 32.32 33.52 32.50 -
P/RPS 1.19 1.44 1.52 1.65 1.72 1.89 1.87 -26.03%
P/EPS 49.70 41.83 22.39 25.10 25.14 8.65 24.17 61.77%
EY 2.01 2.39 4.47 3.98 3.98 11.56 4.14 -38.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.18 4.88 4.58 5.17 5.13 5.61 9.67 -42.85%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 24/02/23 15/11/22 23/08/22 24/05/22 23/02/22 25/11/21 -
Price 26.00 30.10 31.00 32.72 33.60 32.22 33.02 -
P/RPS 1.17 1.44 1.52 1.64 1.79 1.82 1.90 -27.64%
P/EPS 48.83 41.63 22.37 24.87 26.14 8.31 24.56 58.18%
EY 2.05 2.40 4.47 4.02 3.83 12.03 4.07 -36.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.11 4.85 4.58 5.12 5.33 5.39 9.83 -44.11%

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