[DLADY] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 3.41%
YoY- -28.74%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,110,873 1,085,348 1,034,544 1,100,659 1,082,018 1,049,388 1,004,676 6.92%
PBT 115,566 115,544 89,272 97,511 93,780 116,262 120,420 -2.70%
Tax -29,509 -27,222 -21,764 -24,148 -22,838 -28,330 -29,488 0.04%
NP 86,057 88,322 67,508 73,363 70,941 87,932 90,932 -3.60%
-
NP to SH 86,057 88,322 67,508 73,363 70,941 87,932 90,932 -3.60%
-
Tax Rate 25.53% 23.56% 24.38% 24.76% 24.35% 24.37% 24.49% -
Total Cost 1,024,816 997,026 967,036 1,027,296 1,011,077 961,456 913,744 7.94%
-
Net Worth 215,039 194,559 183,679 166,399 172,160 188,160 167,039 18.32%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 215,039 194,559 183,679 166,399 172,160 188,160 167,039 18.32%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.75% 8.14% 6.53% 6.67% 6.56% 8.38% 9.05% -
ROE 40.02% 45.40% 36.75% 44.09% 41.21% 46.73% 54.44% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1,735.74 1,695.86 1,616.48 1,719.78 1,690.65 1,639.67 1,569.81 6.92%
EPS 134.40 138.00 105.60 114.60 110.80 137.40 142.00 -3.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.04 2.87 2.60 2.69 2.94 2.61 18.32%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1,735.74 1,695.86 1,616.48 1,719.78 1,690.65 1,639.67 1,569.81 6.92%
EPS 134.40 138.00 105.60 114.60 110.80 137.40 142.00 -3.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.04 2.87 2.60 2.69 2.94 2.61 18.32%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 32.50 33.60 35.70 37.50 38.92 43.20 43.30 -
P/RPS 1.87 1.98 2.21 2.18 2.30 2.63 2.76 -22.84%
P/EPS 24.17 24.35 33.84 32.71 35.11 31.44 30.48 -14.31%
EY 4.14 4.11 2.95 3.06 2.85 3.18 3.28 16.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.67 11.05 12.44 14.42 14.47 14.69 16.59 -30.19%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 24/05/21 25/02/21 26/11/20 24/08/20 26/06/20 -
Price 33.02 32.76 34.20 34.98 37.00 38.80 43.00 -
P/RPS 1.90 1.93 2.12 2.03 2.19 2.37 2.74 -21.63%
P/EPS 24.56 23.74 32.42 30.52 33.38 28.24 30.26 -12.97%
EY 4.07 4.21 3.08 3.28 3.00 3.54 3.30 14.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.83 10.78 11.92 13.45 13.75 13.20 16.48 -29.11%

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