[DLADY] QoQ Cumulative 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- -71.1%
YoY- 2038.57%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 372,686 285,713 187,911 96,729 357,239 276,076 178,530 63.11%
PBT 20,916 18,164 13,298 5,989 20,066 13,646 8,024 89.07%
Tax -5,432 -4,584 -3,326 -1,498 -4,526 -6,635 -1,590 126.32%
NP 15,484 13,580 9,972 4,491 15,540 7,011 6,434 79.29%
-
NP to SH 15,484 13,580 9,972 4,491 15,540 10,691 6,434 79.29%
-
Tax Rate 25.97% 25.24% 25.01% 25.01% 22.56% 48.62% 19.82% -
Total Cost 357,202 272,133 177,939 92,238 341,699 269,065 172,096 62.49%
-
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 5,279 5,280 - 3,631 361,607 - -
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% 9.19% 6.92% 3.12% 11.23% 0.09% 4.83% -
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 582.23 446.45 293.59 151.20 565.59 4.39 278.87 63.13%
EPS 24.19 21.22 15.58 7.02 24.28 16.70 10.05 79.31%
DPS 12.75 8.25 8.25 0.00 5.75 5.75 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 582.32 446.43 293.61 151.14 558.19 431.37 278.95 63.12%
EPS 24.19 21.22 15.58 7.02 24.28 16.70 10.05 79.31%
DPS 12.75 8.25 8.25 0.00 5.67 565.01 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 0.94 1.44 2.58 0.79 105.70 2.06 -51.67%
P/EPS 16.54 19.79 27.09 55.56 18.05 2,729.41 57.21 -56.17%
EY 6.05 5.05 3.69 1.80 5.54 0.04 1.75 128.12%
DY 3.19 1.96 1.95 0.00 1.30 1.24 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 0.95 1.44 2.84 0.77 104.33 1.86 -47.28%
P/EPS 17.03 19.89 27.21 61.25 17.80 2,694.12 51.74 -52.23%
EY 5.87 5.03 3.67 1.63 5.62 0.04 1.93 109.49%
DY 3.09 1.95 1.95 0.00 1.31 1.26 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