[DLADY] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -93.0%
YoY- -96.06%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 357,239 368,101 357,060 321,716 329,045 337,657 337,372 3.87%
PBT 20,066 18,194 16,048 1,048 15,134 18,809 21,912 -5.68%
Tax -4,526 -8,846 -3,180 -208 -3,130 -3,761 -4,382 2.17%
NP 15,540 9,348 12,868 840 12,004 15,048 17,530 -7.69%
-
NP to SH 15,540 14,254 12,868 840 12,004 15,048 17,530 -7.69%
-
Tax Rate 22.56% 48.62% 19.82% 19.85% 20.68% 20.00% 20.00% -
Total Cost 341,699 358,753 344,192 320,876 317,041 322,609 319,842 4.49%
-
Net Worth 138,325 12,577,646 133,161 125,999 126,442 129,508 126,882 5.90%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,631 482,143 - - 48 - - -
Div Payout % 23.37% 3,382.35% - - 0.40% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 138,325 12,577,646 133,161 125,999 126,442 129,508 126,882 5.90%
NOSH 63,162 6,288,823 64,019 63,636 16,005 16,008 16,000 149.15%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.35% 2.54% 3.60% 0.26% 3.65% 4.46% 5.20% -
ROE 11.23% 0.11% 9.66% 0.67% 9.49% 11.62% 13.82% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 565.59 5.85 557.73 505.55 2,055.85 2,109.24 2,108.53 -58.30%
EPS 24.28 22.27 20.10 1.32 75.00 94.00 109.56 -63.27%
DPS 5.75 7.67 0.00 0.00 0.30 0.00 0.00 -
NAPS 2.19 2.00 2.08 1.98 7.90 8.09 7.93 -57.49%
Adjusted Per Share Value based on latest NOSH - 63,636
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 558.19 575.16 557.91 502.68 514.13 527.59 527.14 3.87%
EPS 24.28 22.27 20.11 1.31 18.76 23.51 27.39 -7.70%
DPS 5.67 753.35 0.00 0.00 0.08 0.00 0.00 -
NAPS 2.1613 196.5257 2.0806 1.9687 1.9757 2.0236 1.9825 5.90%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 4.44 4.64 5.75 7.15 3.90 2.55 2.58 -
P/RPS 0.79 79.27 1.03 1.41 0.19 0.12 0.12 250.05%
P/EPS 18.05 2,047.06 28.61 541.67 5.20 2.71 2.35 287.84%
EY 5.54 0.05 3.50 0.18 19.23 36.86 42.47 -74.18%
DY 1.30 1.65 0.00 0.00 0.08 0.00 0.00 -
P/NAPS 2.03 2.32 2.76 3.61 0.49 0.32 0.33 234.61%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 23/01/03 30/10/02 09/08/02 24/04/02 22/02/02 13/11/01 09/08/01 -
Price 4.38 4.58 5.20 6.30 4.03 3.50 3.10 -
P/RPS 0.77 78.25 0.93 1.25 0.20 0.17 0.15 196.69%
P/EPS 17.80 2,020.59 25.87 477.27 5.37 3.72 2.83 239.59%
EY 5.62 0.05 3.87 0.21 18.61 26.86 35.34 -70.54%
DY 1.31 1.67 0.00 0.00 0.07 0.00 0.00 -
P/NAPS 2.00 2.29 2.50 3.18 0.51 0.43 0.39 196.49%

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