[DLADY] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 192.81%
YoY- 238.05%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,278,119 1,231,014 1,174,962 1,133,733 1,122,483 1,118,640 1,108,126 9.97%
PBT 285,179 282,701 289,633 284,525 113,849 97,154 89,724 116.02%
Tax -35,217 -36,763 -37,941 -36,525 -29,151 -23,594 -22,217 35.91%
NP 249,962 245,938 251,692 248,000 84,698 73,560 67,507 139.15%
-
NP to SH 249,962 245,938 251,692 248,000 84,698 73,560 67,507 139.15%
-
Tax Rate 12.35% 13.00% 13.10% 12.84% 25.60% 24.29% 24.76% -
Total Cost 1,028,157 985,076 923,270 885,733 1,037,785 1,045,080 1,040,619 -0.79%
-
Net Worth 433,279 408,959 403,200 382,720 215,039 194,559 183,679 77.11%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 433,279 408,959 403,200 382,720 215,039 194,559 183,679 77.11%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 19.56% 19.98% 21.42% 21.87% 7.55% 6.58% 6.09% -
ROE 57.69% 60.14% 62.42% 64.80% 39.39% 37.81% 36.75% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1,997.06 1,923.46 1,835.88 1,771.46 1,753.88 1,747.88 1,731.45 9.97%
EPS 390.57 384.28 393.27 387.50 132.34 114.94 105.48 139.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.77 6.39 6.30 5.98 3.36 3.04 2.87 77.11%
Adjusted Per Share Value based on latest NOSH - 64,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1,997.06 1,923.46 1,835.88 1,771.46 1,753.88 1,747.88 1,731.45 9.97%
EPS 390.57 384.28 393.27 387.50 132.34 114.94 105.48 139.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.77 6.39 6.30 5.98 3.36 3.04 2.87 77.11%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 31.02 33.02 32.32 33.52 32.50 33.60 35.70 -
P/RPS 1.55 1.72 1.76 1.89 1.85 1.92 2.06 -17.25%
P/EPS 7.94 8.59 8.22 8.65 24.56 29.23 33.85 -61.93%
EY 12.59 11.64 12.17 11.56 4.07 3.42 2.95 162.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.58 5.17 5.13 5.61 9.67 11.05 12.44 -48.60%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 15/11/22 23/08/22 24/05/22 23/02/22 25/11/21 26/08/21 24/05/21 -
Price 31.00 32.72 33.60 32.22 33.02 32.76 34.20 -
P/RPS 1.55 1.70 1.83 1.82 1.88 1.87 1.98 -15.04%
P/EPS 7.94 8.51 8.54 8.31 24.95 28.50 32.42 -60.82%
EY 12.60 11.74 11.70 12.03 4.01 3.51 3.08 155.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.58 5.12 5.33 5.39 9.83 10.78 11.92 -47.11%

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