[DLADY] QoQ Cumulative 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- 37.88%
YoY- -28.74%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 833,155 542,674 258,636 1,100,659 811,514 524,694 251,169 122.25%
PBT 86,675 57,772 22,318 97,511 70,335 58,131 30,105 102.25%
Tax -22,132 -13,611 -5,441 -24,148 -17,129 -14,165 -7,372 107.96%
NP 64,543 44,161 16,877 73,363 53,206 43,966 22,733 100.37%
-
NP to SH 64,543 44,161 16,877 73,363 53,206 43,966 22,733 100.37%
-
Tax Rate 25.53% 23.56% 24.38% 24.76% 24.35% 24.37% 24.49% -
Total Cost 768,612 498,513 241,759 1,027,296 758,308 480,728 228,436 124.37%
-
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 30.01% 22.70% 9.19% 44.09% 30.90% 23.37% 13.61% -
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 1,301.80 847.93 404.12 1,719.78 1,267.99 819.83 392.45 122.25%
EPS 100.80 69.00 26.40 114.60 83.10 68.70 35.50 100.39%
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 1,301.80 847.93 404.12 1,719.78 1,267.99 819.83 392.45 122.25%
EPS 100.80 69.00 26.40 114.60 83.10 68.70 35.50 100.39%
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 2.50 3.96 8.83 2.18 3.07 5.27 11.03 -62.79%
P/EPS 32.23 48.69 135.38 32.71 46.82 62.88 121.90 -58.77%
EY 3.10 2.05 0.74 3.06 2.14 1.59 0.82 142.48%
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 2.54 3.86 8.46 2.03 2.92 4.73 10.96 -62.23%
P/EPS 32.74 47.48 129.69 30.52 44.51 56.48 121.06 -58.14%
EY 3.05 2.11 0.77 3.28 2.25 1.77 0.83 137.94%
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