[DLADY] YoY Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 31.77%
YoY- 8.87%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 372,686 357,239 329,045 323,304 318,294 295,426 -0.24%
PBT 20,916 20,066 15,134 17,871 14,160 1,795 -2.54%
Tax -5,432 -4,526 -3,130 -3,000 -500 -464 -2.55%
NP 15,484 15,540 12,004 14,871 13,660 1,331 -2.54%
-
NP to SH 15,484 15,540 12,004 14,871 13,660 1,331 -2.54%
-
Tax Rate 25.97% 22.56% 20.68% 16.79% 3.53% 25.85% -
Total Cost 357,202 341,699 317,041 308,433 304,634 294,095 -0.20%
-
Net Worth 147,862 138,325 126,442 118,135 106,848 96,377 -0.44%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 8,161 3,631 48 48 39 - -100.00%
Div Payout % 52.71% 23.37% 0.40% 0.32% 0.29% - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 147,862 138,325 126,442 118,135 106,848 96,377 -0.44%
NOSH 64,009 63,162 16,005 16,007 15,995 16,036 -1.44%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 4.15% 4.35% 3.65% 4.60% 4.29% 0.45% -
ROE 10.47% 11.23% 9.49% 12.59% 12.78% 1.38% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 582.23 565.59 2,055.85 2,019.70 1,989.92 1,842.25 1.21%
EPS 24.19 24.28 75.00 92.90 85.40 8.30 -1.11%
DPS 12.75 5.75 0.30 0.30 0.25 0.00 -100.00%
NAPS 2.31 2.19 7.90 7.38 6.68 6.01 1.01%
Adjusted Per Share Value based on latest NOSH - 16,004
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 582.32 558.19 514.13 505.16 497.33 461.60 -0.24%
EPS 24.19 24.28 18.76 23.24 21.34 2.08 -2.54%
DPS 12.75 5.67 0.08 0.08 0.06 0.00 -100.00%
NAPS 2.3104 2.1613 1.9757 1.8459 1.6695 1.5059 -0.44%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 4.00 4.44 3.90 2.58 0.00 0.00 -
P/RPS 0.69 0.79 0.19 0.13 0.00 0.00 -100.00%
P/EPS 16.54 18.05 5.20 2.78 0.00 0.00 -100.00%
EY 6.05 5.54 19.23 36.01 0.00 0.00 -100.00%
DY 3.19 1.30 0.08 0.12 0.00 0.00 -100.00%
P/NAPS 1.73 2.03 0.49 0.35 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 19/03/04 23/01/03 22/02/02 28/02/01 14/02/00 - -
Price 4.12 4.38 4.03 2.58 2.80 0.00 -
P/RPS 0.71 0.77 0.20 0.13 0.14 0.00 -100.00%
P/EPS 17.03 17.80 5.37 2.78 3.28 0.00 -100.00%
EY 5.87 5.62 18.61 36.01 30.50 0.00 -100.00%
DY 3.09 1.31 0.07 0.12 0.09 0.00 -100.00%
P/NAPS 1.78 2.00 0.51 0.35 0.42 0.00 -100.00%

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