[DLADY] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
13-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -14.16%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 357,060 321,716 329,045 337,657 337,372 340,016 323,304 6.86%
PBT 16,048 1,048 15,134 18,809 21,912 26,628 17,871 -6.94%
Tax -3,180 -208 -3,130 -3,761 -4,382 -5,328 -3,000 3.97%
NP 12,868 840 12,004 15,048 17,530 21,300 14,871 -9.21%
-
NP to SH 12,868 840 12,004 15,048 17,530 21,300 14,871 -9.21%
-
Tax Rate 19.82% 19.85% 20.68% 20.00% 20.00% 20.01% 16.79% -
Total Cost 344,192 320,876 317,041 322,609 319,842 318,716 308,433 7.60%
-
Net Worth 133,161 125,999 126,442 129,508 126,882 122,331 118,135 8.33%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 48 - - - 48 -
Div Payout % - - 0.40% - - - 0.32% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 133,161 125,999 126,442 129,508 126,882 122,331 118,135 8.33%
NOSH 64,019 63,636 16,005 16,008 16,000 15,990 16,007 152.60%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 3.60% 0.26% 3.65% 4.46% 5.20% 6.26% 4.60% -
ROE 9.66% 0.67% 9.49% 11.62% 13.82% 17.41% 12.59% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 557.73 505.55 2,055.85 2,109.24 2,108.53 2,126.30 2,019.70 -57.69%
EPS 20.10 1.32 75.00 94.00 109.56 133.20 92.90 -64.06%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.30 -
NAPS 2.08 1.98 7.90 8.09 7.93 7.65 7.38 -57.11%
Adjusted Per Share Value based on latest NOSH - 15,955
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 557.91 502.68 514.13 527.59 527.14 531.28 505.16 6.86%
EPS 20.11 1.31 18.76 23.51 27.39 33.28 23.24 -9.21%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.08 -
NAPS 2.0806 1.9687 1.9757 2.0236 1.9825 1.9114 1.8459 8.33%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 5.75 7.15 3.90 2.55 2.58 2.50 2.58 -
P/RPS 1.03 1.41 0.19 0.12 0.12 0.12 0.13 298.94%
P/EPS 28.61 541.67 5.20 2.71 2.35 1.88 2.78 375.15%
EY 3.50 0.18 19.23 36.86 42.47 53.28 36.01 -78.95%
DY 0.00 0.00 0.08 0.00 0.00 0.00 0.12 -
P/NAPS 2.76 3.61 0.49 0.32 0.33 0.33 0.35 297.68%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 09/08/02 24/04/02 22/02/02 13/11/01 09/08/01 23/05/01 28/02/01 -
Price 5.20 6.30 4.03 3.50 3.10 2.62 2.58 -
P/RPS 0.93 1.25 0.20 0.17 0.15 0.12 0.13 272.61%
P/EPS 25.87 477.27 5.37 3.72 2.83 1.97 2.78 344.23%
EY 3.87 0.21 18.61 26.86 35.34 50.84 36.01 -77.48%
DY 0.00 0.00 0.07 0.00 0.00 0.00 0.12 -
P/NAPS 2.50 3.18 0.51 0.43 0.39 0.34 0.35 272.23%

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