[DLADY] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
20-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -4.31%
YoY- -17.52%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 591,936 503,996 461,856 419,628 386,916 321,716 340,016 9.67%
PBT 82,244 46,856 33,960 20,584 23,956 1,048 26,628 20.66%
Tax -22,204 -13,160 -9,756 -5,768 -5,992 -208 -5,328 26.84%
NP 60,040 33,696 24,204 14,816 17,964 840 21,300 18.84%
-
NP to SH 60,040 33,696 24,204 14,816 17,964 840 21,300 18.84%
-
Tax Rate 27.00% 28.09% 28.73% 28.02% 25.01% 19.85% 20.01% -
Total Cost 531,896 470,300 437,652 404,812 368,952 320,876 318,716 8.90%
-
Net Worth 135,698 126,744 137,668 151,614 143,942 125,999 122,331 1.74%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 135,698 126,744 137,668 151,614 143,942 125,999 122,331 1.74%
NOSH 64,008 64,012 64,031 63,972 63,974 63,636 15,990 25.99%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.14% 6.69% 5.24% 3.53% 4.64% 0.26% 6.26% -
ROE 44.25% 26.59% 17.58% 9.77% 12.48% 0.67% 17.41% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 924.78 787.34 721.29 655.95 604.80 505.55 2,126.30 -12.95%
EPS 93.80 52.64 37.80 23.16 28.08 1.32 133.20 -5.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.98 2.15 2.37 2.25 1.98 7.65 -19.24%
Adjusted Per Share Value based on latest NOSH - 63,972
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 924.90 787.49 721.65 655.67 604.56 502.68 531.28 9.67%
EPS 93.81 52.65 37.82 23.15 28.07 1.31 33.28 18.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1203 1.9804 2.1511 2.369 2.2491 1.9687 1.9114 1.74%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 11.80 7.50 5.50 4.18 3.90 7.15 2.50 -
P/RPS 1.28 0.95 0.76 0.64 0.64 1.41 0.12 48.34%
P/EPS 12.58 14.25 14.55 18.05 13.89 541.67 1.88 37.25%
EY 7.95 7.02 6.87 5.54 7.20 0.18 53.28 -27.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.57 3.79 2.56 1.76 1.73 3.61 0.33 60.12%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 23/05/06 25/05/05 20/04/04 02/05/03 24/04/02 23/05/01 -
Price 12.10 9.05 5.90 5.55 4.30 6.30 2.62 -
P/RPS 1.31 1.15 0.82 0.85 0.71 1.25 0.12 48.91%
P/EPS 12.90 17.19 15.61 23.96 15.31 477.27 1.97 36.75%
EY 7.75 5.82 6.41 4.17 6.53 0.21 50.84 -26.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.71 4.57 2.74 2.34 1.91 3.18 0.34 59.99%

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