[DLADY] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 104.68%
YoY- -4.67%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 723,645 705,507 639,955 542,674 524,694 508,592 520,362 5.64%
PBT 64,287 44,962 55,949 57,772 58,131 68,425 86,885 -4.89%
Tax -15,590 -12,191 -13,849 -13,611 -14,165 -17,339 -21,953 -5.53%
NP 48,697 32,771 42,100 44,161 43,966 51,086 64,932 -4.67%
-
NP to SH 48,697 32,771 42,100 44,161 43,966 51,086 64,932 -4.67%
-
Tax Rate 24.25% 27.11% 24.75% 23.56% 24.37% 25.34% 25.27% -
Total Cost 674,948 672,736 597,855 498,513 480,728 457,506 455,430 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 10.37% 7.93% 10.29% 22.70% 23.37% 40.93% 65.88% -
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 1,130.70 1,102.35 999.93 847.93 819.83 794.68 813.07 5.64%
EPS 76.10 51.20 65.80 69.00 68.70 79.80 101.50 -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 1,130.70 1,102.35 999.93 847.93 819.83 794.68 813.07 5.64%
EPS 76.10 51.20 65.80 69.00 68.70 79.80 101.50 -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 3.20 2.03 3.30 3.96 5.27 8.05 8.36 -14.77%
P/EPS 47.55 43.63 50.20 48.69 62.88 80.18 67.00 -5.55%
EY 2.10 2.29 1.99 2.05 1.59 1.25 1.49 5.88%
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 2.83 1.95 3.27 3.86 4.73 8.04 8.21 -16.25%
P/EPS 42.08 41.99 49.74 47.48 56.48 80.05 65.82 -7.17%
EY 2.38 2.38 2.01 2.11 1.77 1.25 1.52 7.75%
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