[DLADY] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 66.16%
YoY- -5.27%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 187,911 96,729 357,239 276,076 178,530 80,429 329,045 -31.23%
PBT 13,298 5,989 20,066 13,646 8,024 262 15,134 -8.28%
Tax -3,326 -1,498 -4,526 -6,635 -1,590 -52 -3,130 4.14%
NP 9,972 4,491 15,540 7,011 6,434 210 12,004 -11.66%
-
NP to SH 9,972 4,491 15,540 10,691 6,434 210 12,004 -11.66%
-
Tax Rate 25.01% 25.01% 22.56% 48.62% 19.82% 19.85% 20.68% -
Total Cost 177,939 92,238 341,699 269,065 172,096 80,219 317,041 -32.03%
-
Net Worth 144,011 143,942 138,325 12,577,646 133,161 125,999 126,442 9.08%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 5,280 - 3,631 361,607 - - 48 2215.61%
Div Payout % 52.95% - 23.37% 3,382.35% - - 0.40% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 144,011 143,942 138,325 12,577,646 133,161 125,999 126,442 9.08%
NOSH 64,005 63,974 63,162 6,288,823 64,019 63,636 16,005 152.58%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.31% 4.64% 4.35% 2.54% 3.60% 0.26% 3.65% -
ROE 6.92% 3.12% 11.23% 0.09% 4.83% 0.17% 9.49% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 293.59 151.20 565.59 4.39 278.87 126.39 2,055.85 -72.77%
EPS 15.58 7.02 24.28 16.70 10.05 0.33 75.00 -65.02%
DPS 8.25 0.00 5.75 5.75 0.00 0.00 0.30 816.62%
NAPS 2.25 2.25 2.19 2.00 2.08 1.98 7.90 -56.81%
Adjusted Per Share Value based on latest NOSH - 6,082,857
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 293.61 151.14 558.19 431.37 278.95 125.67 514.13 -31.23%
EPS 15.58 7.02 24.28 16.70 10.05 0.33 18.76 -11.67%
DPS 8.25 0.00 5.67 565.01 0.00 0.00 0.08 2117.83%
NAPS 2.2502 2.2491 2.1613 196.5257 2.0806 1.9687 1.9757 9.08%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.22 3.90 4.44 4.64 5.75 7.15 3.90 -
P/RPS 1.44 2.58 0.79 105.70 2.06 5.66 0.19 287.27%
P/EPS 27.09 55.56 18.05 2,729.41 57.21 2,166.67 5.20 201.42%
EY 3.69 1.80 5.54 0.04 1.75 0.05 19.23 -66.83%
DY 1.95 0.00 1.30 1.24 0.00 0.00 0.08 745.60%
P/NAPS 1.88 1.73 2.03 2.32 2.76 3.61 0.49 145.68%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 06/08/03 02/05/03 23/01/03 30/10/02 09/08/02 24/04/02 22/02/02 -
Price 4.24 4.30 4.38 4.58 5.20 6.30 4.03 -
P/RPS 1.44 2.84 0.77 104.33 1.86 4.98 0.20 274.21%
P/EPS 27.21 61.25 17.80 2,694.12 51.74 1,909.09 5.37 195.88%
EY 3.67 1.63 5.62 0.04 1.93 0.05 18.61 -66.22%
DY 1.95 0.00 1.31 1.26 0.00 0.00 0.07 824.56%
P/NAPS 1.88 1.91 2.00 2.29 2.50 3.18 0.51 139.20%

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