[DLADY] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
15-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 13.34%
YoY- 19.74%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 351,193 354,314 361,687 337,768 340,090 299,865 300,396 11.00%
PBT 32,977 11,985 -32,769 31,379 28,523 27,426 197,851 -69.81%
Tax -8,724 -3,466 12,536 -6,975 -6,992 -6,857 -14,393 -28.44%
NP 24,253 8,519 -20,233 24,404 21,531 20,569 183,458 -74.14%
-
NP to SH 24,253 8,519 -20,233 24,404 21,531 20,569 183,458 -74.14%
-
Tax Rate 26.45% 28.92% - 22.23% 24.51% 25.00% 7.27% -
Total Cost 326,940 345,795 381,920 313,364 318,559 279,296 116,938 98.83%
-
Net Worth 413,440 405,119 396,799 433,279 408,959 403,200 382,720 5.29%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 413,440 405,119 396,799 433,279 408,959 403,200 382,720 5.29%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.91% 2.40% -5.59% 7.23% 6.33% 6.86% 61.07% -
ROE 5.87% 2.10% -5.10% 5.63% 5.26% 5.10% 47.94% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 548.74 553.62 565.14 527.76 531.39 468.54 469.37 11.00%
EPS 37.90 13.30 -31.60 38.10 33.60 32.10 286.70 -74.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.46 6.33 6.20 6.77 6.39 6.30 5.98 5.29%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 548.74 553.62 565.14 527.76 531.39 468.54 469.37 11.00%
EPS 37.90 13.30 -31.60 38.10 33.60 32.10 286.70 -74.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.46 6.33 6.20 6.77 6.39 6.30 5.98 5.29%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 22.34 26.46 30.24 31.02 33.02 32.32 33.52 -
P/RPS 4.07 4.78 5.35 5.88 6.21 6.90 7.14 -31.32%
P/EPS 58.95 198.78 -95.65 81.35 98.15 100.56 11.69 194.93%
EY 1.70 0.50 -1.05 1.23 1.02 0.99 8.55 -66.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 4.18 4.88 4.58 5.17 5.13 5.61 -27.60%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 24/02/23 15/11/22 23/08/22 24/05/22 23/02/22 -
Price 21.50 26.00 30.10 31.00 32.72 33.60 32.22 -
P/RPS 3.92 4.70 5.33 5.87 6.16 7.17 6.86 -31.20%
P/EPS 56.74 195.33 -95.21 81.30 97.26 104.55 11.24 195.14%
EY 1.76 0.51 -1.05 1.23 1.03 0.96 8.90 -66.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 4.11 4.85 4.58 5.12 5.33 5.39 -27.52%

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