[DLADY] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
24-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -42.61%
YoY- -61.69%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 357,239 351,878 338,889 324,470 329,045 328,705 330,802 5.24%
PBT 20,066 14,673 12,202 8,739 15,134 16,206 18,933 3.93%
Tax -8,206 -6,944 -6,210 -1,850 -3,130 -1,335 -2,422 125.08%
NP 11,860 7,729 5,992 6,889 12,004 14,871 16,511 -19.74%
-
NP to SH 15,540 11,409 9,672 6,889 12,004 14,871 16,511 -3.94%
-
Tax Rate 40.90% 47.33% 50.89% 21.17% 20.68% 8.24% 12.79% -
Total Cost 345,379 344,149 332,897 317,581 317,041 313,834 314,291 6.47%
-
Net Worth 127,657 12,165,714 133,046 125,999 126,048 129,081 126,879 0.40%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,677 3,677 3,677 47 47 48 48 1689.51%
Div Payout % 23.67% 32.24% 38.03% 0.69% 0.40% 0.32% 0.29% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 127,657 12,165,714 133,046 125,999 126,048 129,081 126,879 0.40%
NOSH 63,828 6,082,857 63,964 63,636 15,955 15,955 16,000 150.89%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.32% 2.20% 1.77% 2.12% 3.65% 4.52% 4.99% -
ROE 12.17% 0.09% 7.27% 5.47% 9.52% 11.52% 13.01% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 559.69 5.78 529.81 509.88 2,062.26 2,060.11 2,067.51 -58.05%
EPS 24.35 0.19 15.12 10.83 75.23 93.20 103.19 -61.71%
DPS 5.76 0.06 5.75 0.08 0.30 0.30 0.30 613.17%
NAPS 2.00 2.00 2.08 1.98 7.90 8.09 7.93 -59.98%
Adjusted Per Share Value based on latest NOSH - 63,636
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 558.19 549.81 529.51 506.98 514.13 513.60 516.88 5.24%
EPS 24.28 17.83 15.11 10.76 18.76 23.24 25.80 -3.95%
DPS 5.75 5.75 5.75 0.07 0.07 0.08 0.08 1615.28%
NAPS 1.9946 190.0893 2.0789 1.9687 1.9695 2.0169 1.9825 0.40%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 4.44 4.64 5.75 7.15 3.90 2.55 2.58 -
P/RPS 0.79 80.21 1.09 1.40 0.19 0.12 0.12 250.05%
P/EPS 18.24 2,473.88 38.03 66.05 5.18 2.74 2.50 274.81%
EY 5.48 0.04 2.63 1.51 19.29 36.55 40.00 -73.32%
DY 1.30 0.01 1.00 0.01 0.08 0.12 0.12 387.47%
P/NAPS 2.22 2.32 2.76 3.61 0.49 0.32 0.33 255.12%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 23/01/03 30/10/02 09/08/02 24/04/02 22/02/02 13/11/01 09/08/01 -
Price 4.38 4.58 5.20 6.30 4.03 3.50 3.10 -
P/RPS 0.78 79.17 0.98 1.24 0.20 0.17 0.15 199.24%
P/EPS 17.99 2,441.89 34.39 58.20 5.36 3.76 3.00 228.99%
EY 5.56 0.04 2.91 1.72 18.67 26.63 33.29 -69.57%
DY 1.32 0.01 1.11 0.01 0.07 0.09 0.10 455.91%
P/NAPS 2.19 2.29 2.50 3.18 0.51 0.43 0.39 214.93%

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