[DLADY] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 45.36%
YoY- 29.46%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 459,051 420,471 372,686 357,239 329,045 323,304 318,294 -0.38%
PBT 37,665 26,805 20,916 20,066 15,134 17,871 14,160 -1.03%
Tax -10,542 -7,082 -5,432 -4,526 -3,130 -3,000 -500 -3.18%
NP 27,123 19,723 15,484 15,540 12,004 14,871 13,660 -0.72%
-
NP to SH 27,123 19,723 15,484 15,540 12,004 14,871 13,660 -0.72%
-
Tax Rate 27.99% 26.42% 25.97% 22.56% 20.68% 16.79% 3.53% -
Total Cost 431,928 400,748 357,202 341,699 317,041 308,433 304,634 -0.37%
-
Net Worth 118,399 131,827 147,862 138,325 126,442 118,135 106,848 -0.10%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 40,415 35,804 8,161 3,631 48 48 39 -7.11%
Div Payout % 149.01% 181.54% 52.71% 23.37% 0.40% 0.32% 0.29% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 118,399 131,827 147,862 138,325 126,442 118,135 106,848 -0.10%
NOSH 63,999 63,994 64,009 63,162 16,005 16,007 15,995 -1.46%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.91% 4.69% 4.15% 4.35% 3.65% 4.60% 4.29% -
ROE 22.91% 14.96% 10.47% 11.23% 9.49% 12.59% 12.78% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 717.27 657.05 582.23 565.59 2,055.85 2,019.70 1,989.92 1.09%
EPS 42.38 30.82 24.19 24.28 75.00 92.90 85.40 0.74%
DPS 63.15 55.95 12.75 5.75 0.30 0.30 0.25 -5.71%
NAPS 1.85 2.06 2.31 2.19 7.90 7.38 6.68 1.37%
Adjusted Per Share Value based on latest NOSH - 63,828
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 717.27 656.99 582.32 558.19 514.13 505.16 497.33 -0.38%
EPS 42.38 30.82 24.19 24.28 18.76 23.24 21.34 -0.72%
DPS 63.15 55.94 12.75 5.67 0.08 0.08 0.06 -7.13%
NAPS 1.85 2.0598 2.3104 2.1613 1.9757 1.8459 1.6695 -0.10%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 6.25 4.56 4.00 4.44 3.90 2.58 0.00 -
P/RPS 0.87 0.69 0.69 0.79 0.19 0.13 0.00 -100.00%
P/EPS 14.75 14.80 16.54 18.05 5.20 2.78 0.00 -100.00%
EY 6.78 6.76 6.05 5.54 19.23 36.01 0.00 -100.00%
DY 10.10 12.27 3.19 1.30 0.08 0.12 0.00 -100.00%
P/NAPS 3.38 2.21 1.73 2.03 0.49 0.35 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 15/02/06 28/02/05 19/03/04 23/01/03 22/02/02 28/02/01 14/02/00 -
Price 7.60 4.88 4.12 4.38 4.03 2.58 2.80 -
P/RPS 1.06 0.74 0.71 0.77 0.20 0.13 0.14 -2.12%
P/EPS 17.93 15.83 17.03 17.80 5.37 2.78 3.28 -1.78%
EY 5.58 6.32 5.87 5.62 18.61 36.01 30.50 1.82%
DY 8.31 11.47 3.09 1.31 0.07 0.12 0.09 -4.69%
P/NAPS 4.11 2.37 1.78 2.00 0.51 0.35 0.42 -2.39%

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