[DLADY] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 36.18%
YoY- 27.02%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 215,009 104,907 372,686 285,713 187,911 96,729 357,239 -28.73%
PBT 10,809 5,146 20,916 18,164 13,298 5,989 20,066 -33.82%
Tax -3,020 -1,442 -5,432 -4,584 -3,326 -1,498 -4,526 -23.65%
NP 7,789 3,704 15,484 13,580 9,972 4,491 15,540 -36.92%
-
NP to SH 7,789 3,704 15,484 13,580 9,972 4,491 15,540 -36.92%
-
Tax Rate 27.94% 28.02% 25.97% 25.24% 25.01% 25.01% 22.56% -
Total Cost 207,220 101,203 357,202 272,133 177,939 92,238 341,699 -28.37%
-
Net Worth 122,243 151,614 147,862 147,831 144,011 143,942 138,325 -7.91%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 32,928 - 8,161 5,279 5,280 - 3,631 335.45%
Div Payout % 422.76% - 52.71% 38.88% 52.95% - 23.37% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 122,243 151,614 147,862 147,831 144,011 143,942 138,325 -7.91%
NOSH 64,001 63,972 64,009 63,996 64,005 63,974 63,162 0.88%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.62% 3.53% 4.15% 4.75% 5.31% 4.64% 4.35% -
ROE 6.37% 2.44% 10.47% 9.19% 6.92% 3.12% 11.23% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 335.94 163.99 582.23 446.45 293.59 151.20 565.59 -29.36%
EPS 12.17 5.79 24.19 21.22 15.58 7.02 24.28 -36.92%
DPS 51.45 0.00 12.75 8.25 8.25 0.00 5.75 331.57%
NAPS 1.91 2.37 2.31 2.31 2.25 2.25 2.19 -8.72%
Adjusted Per Share Value based on latest NOSH - 63,971
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 335.95 163.92 582.32 446.43 293.61 151.14 558.19 -28.73%
EPS 12.17 5.79 24.19 21.22 15.58 7.02 24.28 -36.92%
DPS 51.45 0.00 12.75 8.25 8.25 0.00 5.67 335.63%
NAPS 1.91 2.369 2.3104 2.3099 2.2502 2.2491 2.1613 -7.91%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.36 4.18 4.00 4.20 4.22 3.90 4.44 -
P/RPS 1.30 2.55 0.69 0.94 1.44 2.58 0.79 39.42%
P/EPS 35.83 72.19 16.54 19.79 27.09 55.56 18.05 58.01%
EY 2.79 1.39 6.05 5.05 3.69 1.80 5.54 -36.72%
DY 11.80 0.00 3.19 1.96 1.95 0.00 1.30 335.72%
P/NAPS 2.28 1.76 1.73 1.82 1.88 1.73 2.03 8.05%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 20/04/04 19/03/04 11/11/03 06/08/03 02/05/03 23/01/03 -
Price 4.20 5.55 4.12 4.22 4.24 4.30 4.38 -
P/RPS 1.25 3.38 0.71 0.95 1.44 2.84 0.77 38.16%
P/EPS 34.51 95.85 17.03 19.89 27.21 61.25 17.80 55.54%
EY 2.90 1.04 5.87 5.03 3.67 1.63 5.62 -35.69%
DY 12.25 0.00 3.09 1.95 1.95 0.00 1.31 344.46%
P/NAPS 2.20 2.34 1.78 1.83 1.88 1.91 2.00 6.56%

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