[DLADY] QoQ 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- -7.38%
YoY- 2038.57%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
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 86,973 97,801 91,182 96,729 81,163 97,546 98,101 -7.69%
PBT 2,752 4,866 7,309 5,989 6,420 5,622 7,762 -49.81%
Tax -848 -1,258 -1,828 -1,498 -1,571 -1,364 -1,583 -33.96%
NP 1,904 3,608 5,481 4,491 4,849 4,258 6,179 -54.28%
-
NP to SH 1,904 3,608 5,481 4,491 4,849 4,258 6,179 -54.28%
-
Tax Rate 30.81% 25.85% 25.01% 25.01% 24.47% 24.26% 20.39% -
Total Cost 85,069 94,193 85,701 92,238 76,314 93,288 91,922 -5.02%
-
Net Worth 147,591 147,774 144,068 143,942 127,657 13,017,314 133,046 7.14%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,875 - 5,282 - - - - -
Div Payout % 151.01% - 96.38% - - - - -
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 147,591 147,774 144,068 143,942 127,657 13,017,314 133,046 7.14%
NOSH 63,892 63,971 64,030 63,974 63,828 6,082,857 63,964 -0.07%
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 2.19% 3.69% 6.01% 4.64% 5.97% 4.37% 6.30% -
ROE 1.29% 2.44% 3.80% 3.12% 3.80% 0.03% 4.64% -
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 136.12 152.88 142.40 151.20 127.16 1.60 153.37 -7.62%
EPS 2.98 5.64 8.56 7.02 7.58 0.07 9.66 -54.24%
DPS 4.50 0.00 8.25 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.31 2.25 2.25 2.00 2.14 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 135.90 152.81 142.47 151.14 126.82 152.42 153.28 -7.68%
EPS 2.98 5.64 8.56 7.02 7.58 6.65 9.65 -54.21%
DPS 4.49 0.00 8.25 0.00 0.00 0.00 0.00 -
NAPS 2.3061 2.309 2.2511 2.2491 1.9946 203.3956 2.0789 7.13%
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 2.94 2.75 2.96 2.58 3.49 289.35 3.75 -14.93%
P/EPS 134.23 74.47 49.30 55.56 58.44 6,628.57 59.52 71.71%
EY 0.75 1.34 2.03 1.80 1.71 0.02 1.68 -41.50%
DY 1.13 0.00 1.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.82 1.88 1.73 2.22 2.17 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 3.03 2.76 2.98 2.84 3.44 285.60 3.39 -7.19%
P/EPS 138.26 74.82 49.53 61.25 57.66 6,542.86 53.83 87.22%
EY 0.72 1.34 2.02 1.63 1.73 0.02 1.86 -46.79%
DY 1.09 0.00 1.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.83 1.88 1.91 2.19 2.14 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