[DLADY] YoY Annualized 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- 30.83%
YoY- 0.44%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,447,290 1,411,014 1,279,910 1,085,348 1,049,388 1,017,184 1,040,724 5.64%
PBT 128,574 89,924 111,898 115,544 116,262 136,850 173,770 -4.89%
Tax -31,180 -24,382 -27,698 -27,222 -28,330 -34,678 -43,906 -5.53%
NP 97,394 65,542 84,200 88,322 87,932 102,172 129,864 -4.67%
-
NP to SH 97,394 65,542 84,200 88,322 87,932 102,172 129,864 -4.67%
-
Tax Rate 24.25% 27.11% 24.75% 23.56% 24.37% 25.34% 25.27% -
Total Cost 1,349,896 1,345,472 1,195,710 997,026 961,456 915,012 910,860 6.76%
-
Net Worth 469,760 413,440 408,959 194,559 188,160 124,800 98,559 29.69%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 469,760 413,440 408,959 194,559 188,160 124,800 98,559 29.69%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.73% 4.65% 6.58% 8.14% 8.38% 10.04% 12.48% -
ROE 20.73% 15.85% 20.59% 45.40% 46.73% 81.87% 131.76% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2,261.39 2,204.71 1,999.86 1,695.86 1,639.67 1,589.35 1,626.13 5.64%
EPS 152.20 102.40 131.60 138.00 137.40 159.60 203.00 -4.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.34 6.46 6.39 3.04 2.94 1.95 1.54 29.69%
Adjusted Per Share Value based on latest NOSH - 64,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2,261.39 2,204.71 1,999.86 1,695.86 1,639.67 1,589.35 1,626.13 5.64%
EPS 152.20 102.40 131.60 138.00 137.40 159.60 203.00 -4.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.34 6.46 6.39 3.04 2.94 1.95 1.54 29.69%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 36.18 22.34 33.02 33.60 43.20 64.00 67.98 -
P/RPS 1.60 1.01 1.65 1.98 2.63 4.03 4.18 -14.77%
P/EPS 23.77 21.81 25.10 24.35 31.44 40.09 33.50 -5.55%
EY 4.21 4.58 3.98 4.11 3.18 2.49 2.98 5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.93 3.46 5.17 11.05 14.69 32.82 44.14 -30.58%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 24/08/23 23/08/22 26/08/21 24/08/20 27/08/19 28/08/18 -
Price 32.02 21.50 32.72 32.76 38.80 63.90 66.78 -
P/RPS 1.42 0.98 1.64 1.93 2.37 4.02 4.11 -16.21%
P/EPS 21.04 20.99 24.87 23.74 28.24 40.03 32.91 -7.17%
EY 4.75 4.76 4.02 4.21 3.54 2.50 3.04 7.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.36 3.33 5.12 10.78 13.20 32.77 43.36 -31.78%

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