[DLADY] YoY Cumulative 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- 122.04%
YoY- 54.99%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 262,853 235,212 215,009 187,911 178,530 168,686 167,830 7.76%
PBT 27,261 17,039 10,809 13,298 8,024 10,956 9,894 18.39%
Tax -7,642 -4,837 -3,020 -3,326 -1,590 -2,191 -2,769 18.42%
NP 19,619 12,202 7,789 9,972 6,434 8,765 7,125 18.38%
-
NP to SH 19,619 12,202 7,789 9,972 6,434 8,765 7,125 18.38%
-
Tax Rate 28.03% 28.39% 27.94% 25.01% 19.82% 20.00% 27.99% -
Total Cost 243,234 223,010 207,220 177,939 172,096 159,921 160,705 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 19,106 19,099 32,928 5,280 - - - -
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 16.48% 9.78% 6.37% 6.92% 4.83% 6.91% 6.24% -
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 410.65 367.60 335.94 293.59 278.87 1,054.26 1,048.20 -14.45%
EPS 30.65 19.07 12.17 15.58 10.05 54.78 44.50 -6.02%
DPS 29.85 29.85 51.45 8.25 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 410.71 367.52 335.95 293.61 278.95 263.57 262.23 7.76%
EPS 30.65 19.07 12.17 15.58 10.05 13.70 11.13 18.38%
DPS 29.85 29.84 51.45 8.25 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 2.17 1.50 1.30 1.44 2.06 0.24 0.31 38.28%
P/EPS 29.04 28.84 35.83 27.09 57.21 4.71 7.19 26.18%
EY 3.44 3.47 2.79 3.69 1.75 21.23 13.91 -20.76%
DY 3.35 5.43 11.80 1.95 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 2.29 1.56 1.25 1.44 1.86 0.29 0.31 39.53%
P/EPS 30.67 30.15 34.51 27.21 51.74 5.66 7.30 27.01%
EY 3.26 3.32 2.90 3.67 1.93 17.67 13.69 -21.26%
DY 3.18 5.19 12.25 1.95 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