[DLADY] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -11.68%
YoY- -32.94%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,417,256 1,199,460 1,034,544 1,004,676 1,059,944 1,064,456 1,000,400 5.97%
PBT 47,940 109,704 89,272 120,420 173,060 185,828 168,412 -18.88%
Tax -13,864 -27,428 -21,764 -29,488 -37,472 -48,908 -40,728 -16.43%
NP 34,076 82,276 67,508 90,932 135,588 136,920 127,684 -19.75%
-
NP to SH 34,076 82,276 67,508 90,932 135,588 136,920 127,684 -19.75%
-
Tax Rate 28.92% 25.00% 24.38% 24.49% 21.65% 26.32% 24.18% -
Total Cost 1,383,180 1,117,184 967,036 913,744 924,356 927,536 872,716 7.97%
-
Net Worth 405,119 403,200 183,679 167,039 139,520 138,240 197,119 12.75%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 405,119 403,200 183,679 167,039 139,520 138,240 197,119 12.75%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.40% 6.86% 6.53% 9.05% 12.79% 12.86% 12.76% -
ROE 8.41% 20.41% 36.75% 54.44% 97.18% 99.05% 64.77% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2,214.46 1,874.16 1,616.48 1,569.81 1,656.16 1,663.21 1,563.13 5.97%
EPS 53.20 128.40 105.60 142.00 212.00 214.00 199.60 -19.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.33 6.30 2.87 2.61 2.18 2.16 3.08 12.75%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2,214.46 1,874.16 1,616.48 1,569.81 1,656.16 1,663.21 1,563.13 5.97%
EPS 53.20 128.40 105.60 142.00 212.00 214.00 199.60 -19.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.33 6.30 2.87 2.61 2.18 2.16 3.08 12.75%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 26.46 32.32 35.70 43.30 64.50 68.50 57.42 -
P/RPS 1.19 1.72 2.21 2.76 3.89 4.12 3.67 -17.10%
P/EPS 49.70 25.14 33.84 30.48 30.45 32.02 28.78 9.52%
EY 2.01 3.98 2.95 3.28 3.28 3.12 3.47 -8.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.18 5.13 12.44 16.59 29.59 31.71 18.64 -22.04%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 24/05/22 24/05/21 26/06/20 25/04/19 25/04/18 27/04/17 -
Price 26.00 33.60 34.20 43.00 64.08 67.40 57.00 -
P/RPS 1.17 1.79 2.12 2.74 3.87 4.05 3.65 -17.26%
P/EPS 48.83 26.14 32.42 30.26 30.25 31.50 28.57 9.33%
EY 2.05 3.83 3.08 3.30 3.31 3.17 3.50 -8.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.11 5.33 11.92 16.48 29.39 31.20 18.51 -22.17%

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