[DLADY] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
06-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 11.02%
YoY- 54.99%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 525,706 470,424 430,018 375,822 357,060 337,372 335,660 7.76%
PBT 54,522 34,078 21,618 26,596 16,048 21,912 19,788 18.39%
Tax -15,284 -9,674 -6,040 -6,652 -3,180 -4,382 -5,538 18.42%
NP 39,238 24,404 15,578 19,944 12,868 17,530 14,250 18.38%
-
NP to SH 39,238 24,404 15,578 19,944 12,868 17,530 14,250 18.38%
-
Tax Rate 28.03% 28.39% 27.94% 25.01% 19.82% 20.00% 27.99% -
Total Cost 486,468 446,020 414,440 355,878 344,192 319,842 321,410 7.14%
-
Net Worth 119,058 124,771 122,243 144,011 133,161 126,882 114,160 0.70%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 38,213 38,199 65,857 10,560 - - - -
Div Payout % 97.39% 156.53% 422.76% 52.95% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 119,058 124,771 122,243 144,011 133,161 126,882 114,160 0.70%
NOSH 64,009 63,985 64,001 64,005 64,019 16,000 16,011 25.96%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.46% 5.19% 3.62% 5.31% 3.60% 5.20% 4.25% -
ROE 32.96% 19.56% 12.74% 13.85% 9.66% 13.82% 12.48% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 821.29 735.21 671.89 587.17 557.73 2,108.53 2,096.40 -14.45%
EPS 61.30 38.14 24.34 31.16 20.10 109.56 89.00 -6.02%
DPS 59.70 59.70 102.90 16.50 0.00 0.00 0.00 -
NAPS 1.86 1.95 1.91 2.25 2.08 7.93 7.13 -20.05%
Adjusted Per Share Value based on latest NOSH - 64,030
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 821.42 735.04 671.90 587.22 557.91 527.14 524.47 7.76%
EPS 61.31 38.13 24.34 31.16 20.11 27.39 22.27 18.37%
DPS 59.71 59.69 102.90 16.50 0.00 0.00 0.00 -
NAPS 1.8603 1.9496 1.91 2.2502 2.0806 1.9825 1.7838 0.70%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 8.90 5.50 4.36 4.22 5.75 2.58 3.20 -
P/RPS 1.08 0.75 0.65 0.72 1.03 0.12 0.15 38.93%
P/EPS 14.52 14.42 17.91 13.54 28.61 2.35 3.60 26.15%
EY 6.89 6.93 5.58 7.38 3.50 42.47 27.81 -20.74%
DY 6.71 10.85 23.60 3.91 0.00 0.00 0.00 -
P/NAPS 4.78 2.82 2.28 1.88 2.76 0.33 0.45 48.23%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 08/08/06 24/08/05 25/08/04 06/08/03 09/08/02 09/08/01 09/08/00 -
Price 9.40 5.75 4.20 4.24 5.20 3.10 3.25 -
P/RPS 1.14 0.78 0.63 0.72 0.93 0.15 0.16 38.69%
P/EPS 15.33 15.08 17.26 13.61 25.87 2.83 3.65 27.00%
EY 6.52 6.63 5.80 7.35 3.87 35.34 27.38 -21.26%
DY 6.35 10.38 24.50 3.89 0.00 0.00 0.00 -
P/NAPS 5.05 2.95 2.20 1.88 2.50 0.39 0.46 49.05%

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