[DLADY] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 36.18%
YoY- 27.02%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 398,851 355,361 325,370 285,713 276,076 253,243 254,484 7.77%
PBT 45,331 27,465 17,193 18,164 13,646 14,107 15,772 19.22%
Tax -12,694 -7,690 -4,811 -4,584 -6,635 -2,821 -4,486 18.92%
NP 32,637 19,775 12,382 13,580 7,011 11,286 11,286 19.35%
-
NP to SH 32,637 19,775 12,382 13,580 10,691 11,286 11,286 19.35%
-
Tax Rate 28.00% 28.00% 27.98% 25.24% 48.62% 20.00% 28.44% -
Total Cost 366,214 335,586 312,988 272,133 269,065 241,957 243,198 7.05%
-
Net Worth 131,827 132,473 127,339 147,831 12,577,646 129,508 118,302 1.81%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 19,102 19,103 32,922 5,279 361,607 - - -
Div Payout % 58.53% 96.60% 265.89% 38.88% 3,382.35% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 131,827 132,473 127,339 147,831 12,577,646 129,508 118,302 1.81%
NOSH 63,994 63,996 63,989 63,996 6,288,823 16,008 16,008 25.96%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.18% 5.56% 3.81% 4.75% 2.54% 4.46% 4.43% -
ROE 24.76% 14.93% 9.72% 9.19% 0.09% 8.71% 9.54% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 623.26 555.28 508.47 446.45 4.39 1,581.93 1,589.68 -14.44%
EPS 51.00 30.90 19.35 21.22 16.70 70.50 70.50 -5.25%
DPS 29.85 29.85 51.45 8.25 5.75 0.00 0.00 -
NAPS 2.06 2.07 1.99 2.31 2.00 8.09 7.39 -19.16%
Adjusted Per Share Value based on latest NOSH - 63,971
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 623.20 555.25 508.39 446.43 431.37 395.69 397.63 7.77%
EPS 51.00 30.90 19.35 21.22 16.70 17.63 17.63 19.35%
DPS 29.85 29.85 51.44 8.25 565.01 0.00 0.00 -
NAPS 2.0598 2.0699 1.9897 2.3099 196.5257 2.0236 1.8485 1.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 10.20 6.00 4.38 4.20 4.64 2.55 2.83 -
P/RPS 1.64 1.08 0.86 0.94 105.70 0.16 0.18 44.49%
P/EPS 20.00 19.42 22.64 19.79 2,729.41 3.62 4.01 30.69%
EY 5.00 5.15 4.42 5.05 0.04 27.65 24.91 -23.47%
DY 2.93 4.98 11.75 1.96 1.24 0.00 0.00 -
P/NAPS 4.95 2.90 2.20 1.82 2.32 0.32 0.38 53.36%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 25/11/05 30/11/04 11/11/03 30/10/02 13/11/01 24/11/00 -
Price 11.70 6.05 4.64 4.22 4.58 3.50 3.47 -
P/RPS 1.88 1.09 0.91 0.95 104.33 0.22 0.22 42.96%
P/EPS 22.94 19.58 23.98 19.89 2,694.12 4.96 4.92 29.23%
EY 4.36 5.11 4.17 5.03 0.04 20.14 20.32 -22.61%
DY 2.55 4.93 11.09 1.95 1.26 0.00 0.00 -
P/NAPS 5.68 2.92 2.33 1.83 2.29 0.43 0.47 51.45%

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