[DLADY] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 13.88%
YoY- 575.35%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 97,801 91,182 96,729 81,163 97,546 98,101 80,429 13.91%
PBT 4,866 7,309 5,989 6,420 5,622 7,762 262 600.07%
Tax -1,258 -1,828 -1,498 -1,571 -1,364 -1,583 -52 734.85%
NP 3,608 5,481 4,491 4,849 4,258 6,179 210 564.68%
-
NP to SH 3,608 5,481 4,491 4,849 4,258 6,179 210 564.68%
-
Tax Rate 25.85% 25.01% 25.01% 24.47% 24.26% 20.39% 19.85% -
Total Cost 94,193 85,701 92,238 76,314 93,288 91,922 80,219 11.28%
-
Net Worth 147,774 144,068 143,942 127,657 13,017,314 133,046 125,999 11.20%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 5,282 - - - - - -
Div Payout % - 96.38% - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 147,774 144,068 143,942 127,657 13,017,314 133,046 125,999 11.20%
NOSH 63,971 64,030 63,974 63,828 6,082,857 63,964 63,636 0.35%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.69% 6.01% 4.64% 5.97% 4.37% 6.30% 0.26% -
ROE 2.44% 3.80% 3.12% 3.80% 0.03% 4.64% 0.17% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 152.88 142.40 151.20 127.16 1.60 153.37 126.39 13.51%
EPS 5.64 8.56 7.02 7.58 0.07 9.66 0.33 562.35%
DPS 0.00 8.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.25 2.25 2.00 2.14 2.08 1.98 10.81%
Adjusted Per Share Value based on latest NOSH - 63,828
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 152.81 142.47 151.14 126.82 152.42 153.28 125.67 13.90%
EPS 5.64 8.56 7.02 7.58 6.65 9.65 0.33 562.35%
DPS 0.00 8.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.309 2.2511 2.2491 1.9946 203.3956 2.0789 1.9687 11.20%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.20 4.22 3.90 4.44 4.64 5.75 7.15 -
P/RPS 2.75 2.96 2.58 3.49 289.35 3.75 5.66 -38.16%
P/EPS 74.47 49.30 55.56 58.44 6,628.57 59.52 2,166.67 -89.40%
EY 1.34 2.03 1.80 1.71 0.02 1.68 0.05 793.76%
DY 0.00 1.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.88 1.73 2.22 2.17 2.76 3.61 -36.62%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/11/03 06/08/03 02/05/03 23/01/03 30/10/02 09/08/02 24/04/02 -
Price 4.22 4.24 4.30 4.38 4.58 5.20 6.30 -
P/RPS 2.76 2.98 2.84 3.44 285.60 3.39 4.98 -32.50%
P/EPS 74.82 49.53 61.25 57.66 6,542.86 53.83 1,909.09 -88.43%
EY 1.34 2.02 1.63 1.73 0.02 1.86 0.05 793.76%
DY 0.00 1.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.88 1.91 2.19 2.14 2.50 3.18 -30.79%

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