[DLADY] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 9.02%
YoY- 29.46%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 380,950 375,822 386,916 357,239 368,101 357,060 321,716 11.91%
PBT 24,218 26,596 23,956 20,066 18,194 16,048 1,048 709.75%
Tax -6,112 -6,652 -5,992 -4,526 -8,846 -3,180 -208 850.28%
NP 18,106 19,944 17,964 15,540 9,348 12,868 840 673.06%
-
NP to SH 18,106 19,944 17,964 15,540 14,254 12,868 840 673.06%
-
Tax Rate 25.24% 25.01% 25.01% 22.56% 48.62% 19.82% 19.85% -
Total Cost 362,844 355,878 368,952 341,699 358,753 344,192 320,876 8.53%
-
Net Worth 147,831 144,011 143,942 138,325 12,577,646 133,161 125,999 11.23%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 7,039 10,560 - 3,631 482,143 - - -
Div Payout % 38.88% 52.95% - 23.37% 3,382.35% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 147,831 144,011 143,942 138,325 12,577,646 133,161 125,999 11.23%
NOSH 63,996 64,005 63,974 63,162 6,288,823 64,019 63,636 0.37%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.75% 5.31% 4.64% 4.35% 2.54% 3.60% 0.26% -
ROE 12.25% 13.85% 12.48% 11.23% 0.11% 9.66% 0.67% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 595.27 587.17 604.80 565.59 5.85 557.73 505.55 11.49%
EPS 28.29 31.16 28.08 24.28 22.27 20.10 1.32 670.12%
DPS 11.00 16.50 0.00 5.75 7.67 0.00 0.00 -
NAPS 2.31 2.25 2.25 2.19 2.00 2.08 1.98 10.81%
Adjusted Per Share Value based on latest NOSH - 63,828
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 595.24 587.22 604.56 558.19 575.16 557.91 502.68 11.91%
EPS 28.29 31.16 28.07 24.28 22.27 20.11 1.31 674.03%
DPS 11.00 16.50 0.00 5.67 753.35 0.00 0.00 -
NAPS 2.3099 2.2502 2.2491 2.1613 196.5257 2.0806 1.9687 11.23%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.20 4.22 3.90 4.44 4.64 5.75 7.15 -
P/RPS 0.71 0.72 0.64 0.79 79.27 1.03 1.41 -36.68%
P/EPS 14.84 13.54 13.89 18.05 2,047.06 28.61 541.67 -90.89%
EY 6.74 7.38 7.20 5.54 0.05 3.50 0.18 1016.78%
DY 2.62 3.91 0.00 1.30 1.65 0.00 0.00 -
P/NAPS 1.82 1.88 1.73 2.03 2.32 2.76 3.61 -36.62%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/11/03 06/08/03 02/05/03 23/01/03 30/10/02 09/08/02 24/04/02 -
Price 4.22 4.24 4.30 4.38 4.58 5.20 6.30 -
P/RPS 0.71 0.72 0.71 0.77 78.25 0.93 1.25 -31.39%
P/EPS 14.92 13.61 15.31 17.80 2,020.59 25.87 477.27 -90.05%
EY 6.70 7.35 6.53 5.62 0.05 3.87 0.21 903.81%
DY 2.61 3.89 0.00 1.31 1.67 0.00 0.00 -
P/NAPS 1.83 1.88 1.91 2.00 2.29 2.50 3.18 -30.79%

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