[DLADY] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
02-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 15.6%
YoY- 2038.57%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 372,686 380,950 375,822 386,916 357,239 368,101 357,060 2.88%
PBT 20,916 24,218 26,596 23,956 20,066 18,194 16,048 19.26%
Tax -5,432 -6,112 -6,652 -5,992 -4,526 -8,846 -3,180 42.75%
NP 15,484 18,106 19,944 17,964 15,540 9,348 12,868 13.09%
-
NP to SH 15,484 18,106 19,944 17,964 15,540 14,254 12,868 13.09%
-
Tax Rate 25.97% 25.24% 25.01% 25.01% 22.56% 48.62% 19.82% -
Total Cost 357,202 362,844 355,878 368,952 341,699 358,753 344,192 2.49%
-
Net Worth 147,862 147,831 144,011 143,942 138,325 12,577,646 133,161 7.21%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 8,161 7,039 10,560 - 3,631 482,143 - -
Div Payout % 52.71% 38.88% 52.95% - 23.37% 3,382.35% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 147,862 147,831 144,011 143,942 138,325 12,577,646 133,161 7.21%
NOSH 64,009 63,996 64,005 63,974 63,162 6,288,823 64,019 -0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.15% 4.75% 5.31% 4.64% 4.35% 2.54% 3.60% -
ROE 10.47% 12.25% 13.85% 12.48% 11.23% 0.11% 9.66% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 582.23 595.27 587.17 604.80 565.59 5.85 557.73 2.89%
EPS 24.19 28.29 31.16 28.08 24.28 22.27 20.10 13.10%
DPS 12.75 11.00 16.50 0.00 5.75 7.67 0.00 -
NAPS 2.31 2.31 2.25 2.25 2.19 2.00 2.08 7.22%
Adjusted Per Share Value based on latest NOSH - 63,974
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 582.32 595.24 587.22 604.56 558.19 575.16 557.91 2.88%
EPS 24.19 28.29 31.16 28.07 24.28 22.27 20.11 13.06%
DPS 12.75 11.00 16.50 0.00 5.67 753.35 0.00 -
NAPS 2.3104 2.3099 2.2502 2.2491 2.1613 196.5257 2.0806 7.21%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.00 4.20 4.22 3.90 4.44 4.64 5.75 -
P/RPS 0.69 0.71 0.72 0.64 0.79 79.27 1.03 -23.38%
P/EPS 16.54 14.84 13.54 13.89 18.05 2,047.06 28.61 -30.53%
EY 6.05 6.74 7.38 7.20 5.54 0.05 3.50 43.88%
DY 3.19 2.62 3.91 0.00 1.30 1.65 0.00 -
P/NAPS 1.73 1.82 1.88 1.73 2.03 2.32 2.76 -26.69%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/03/04 11/11/03 06/08/03 02/05/03 23/01/03 30/10/02 09/08/02 -
Price 4.12 4.22 4.24 4.30 4.38 4.58 5.20 -
P/RPS 0.71 0.71 0.72 0.71 0.77 78.25 0.93 -16.42%
P/EPS 17.03 14.92 13.61 15.31 17.80 2,020.59 25.87 -24.26%
EY 5.87 6.70 7.35 6.53 5.62 0.05 3.87 31.91%
DY 3.09 2.61 3.89 0.00 1.31 1.67 0.00 -
P/NAPS 1.78 1.83 1.88 1.91 2.00 2.29 2.50 -20.21%

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