[DLADY] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -16.27%
YoY- -25.76%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 362,773 354,314 299,865 258,636 251,169 264,986 266,114 5.29%
PBT 35,241 11,985 27,426 22,318 30,105 43,265 46,457 -4.49%
Tax -8,583 -3,466 -6,857 -5,441 -7,372 -9,368 -12,227 -5.72%
NP 26,658 8,519 20,569 16,877 22,733 33,897 34,230 -4.07%
-
NP to SH 26,658 8,519 20,569 16,877 22,733 33,897 34,230 -4.07%
-
Tax Rate 24.36% 28.92% 25.00% 24.38% 24.49% 21.65% 26.32% -
Total Cost 336,115 345,795 279,296 241,759 228,436 231,089 231,884 6.37%
-
Net Worth 464,000 405,119 403,200 183,679 167,039 139,520 138,240 22.33%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 464,000 405,119 403,200 183,679 167,039 139,520 138,240 22.33%
NOSH 64,000 64,000 64,000 64,000 64,000 64,000 64,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.35% 2.40% 6.86% 6.53% 9.05% 12.79% 12.86% -
ROE 5.75% 2.10% 5.10% 9.19% 13.61% 24.30% 24.76% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 566.83 553.62 468.54 404.12 392.45 414.04 415.80 5.29%
EPS 41.70 13.30 32.10 26.40 35.50 53.00 53.50 -4.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.25 6.33 6.30 2.87 2.61 2.18 2.16 22.33%
Adjusted Per Share Value based on latest NOSH - 64,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 566.83 553.62 468.54 404.12 392.45 414.04 415.80 5.29%
EPS 41.70 13.30 32.10 26.40 35.50 53.00 53.50 -4.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.25 6.33 6.30 2.87 2.61 2.18 2.16 22.33%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 30.64 26.46 32.32 35.70 43.30 64.50 68.50 -
P/RPS 5.41 4.78 6.90 8.83 11.03 15.58 16.47 -16.92%
P/EPS 73.56 198.78 100.56 135.38 121.90 121.78 128.07 -8.81%
EY 1.36 0.50 0.99 0.74 0.82 0.82 0.78 9.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.23 4.18 5.13 12.44 16.59 29.59 31.71 -28.49%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 25/05/23 24/05/22 24/05/21 26/06/20 25/04/19 25/04/18 -
Price 34.80 26.00 33.60 34.20 43.00 64.08 67.40 -
P/RPS 6.14 4.70 7.17 8.46 10.96 15.48 16.21 -14.92%
P/EPS 83.55 195.33 104.55 129.69 121.06 120.99 126.02 -6.61%
EY 1.20 0.51 0.96 0.77 0.83 0.83 0.79 7.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.80 4.11 5.33 11.92 16.48 29.39 31.20 -26.77%

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