[DLADY] QoQ Cumulative 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- 161.66%
YoY- 0.44%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 299,865 1,133,733 833,155 542,674 258,636 1,100,659 811,514 -48.53%
PBT 27,426 284,525 86,675 57,772 22,318 97,511 70,335 -46.65%
Tax -6,857 -36,525 -22,132 -13,611 -5,441 -24,148 -17,129 -45.71%
NP 20,569 248,000 64,543 44,161 16,877 73,363 53,206 -46.96%
-
NP to SH 20,569 248,000 64,543 44,161 16,877 73,363 53,206 -46.96%
-
Tax Rate 25.00% 12.84% 25.53% 23.56% 24.38% 24.76% 24.35% -
Total Cost 279,296 885,733 768,612 498,513 241,759 1,027,296 758,308 -48.64%
-
Net Worth 403,200 382,720 215,039 194,559 183,679 166,399 172,160 76.44%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 403,200 382,720 215,039 194,559 183,679 166,399 172,160 76.44%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.86% 21.87% 7.75% 8.14% 6.53% 6.67% 6.56% -
ROE 5.10% 64.80% 30.01% 22.70% 9.19% 44.09% 30.90% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 468.54 1,771.46 1,301.80 847.93 404.12 1,719.78 1,267.99 -48.53%
EPS 32.10 387.50 100.80 69.00 26.40 114.60 83.10 -46.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.30 5.98 3.36 3.04 2.87 2.60 2.69 76.44%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 468.54 1,771.46 1,301.80 847.93 404.12 1,719.78 1,267.99 -48.53%
EPS 32.10 387.50 100.80 69.00 26.40 114.60 83.10 -46.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.30 5.98 3.36 3.04 2.87 2.60 2.69 76.44%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 32.32 33.52 32.50 33.60 35.70 37.50 38.92 -
P/RPS 6.90 1.89 2.50 3.96 8.83 2.18 3.07 71.66%
P/EPS 100.56 8.65 32.23 48.69 135.38 32.71 46.82 66.54%
EY 0.99 11.56 3.10 2.05 0.74 3.06 2.14 -40.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.13 5.61 9.67 11.05 12.44 14.42 14.47 -49.93%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 23/02/22 25/11/21 26/08/21 24/05/21 25/02/21 26/11/20 -
Price 33.60 32.22 33.02 32.76 34.20 34.98 37.00 -
P/RPS 7.17 1.82 2.54 3.86 8.46 2.03 2.92 82.10%
P/EPS 104.55 8.31 32.74 47.48 129.69 30.52 44.51 76.79%
EY 0.96 12.03 3.05 2.11 0.77 3.28 2.25 -43.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 5.39 9.83 10.78 11.92 13.45 13.75 -46.86%

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