[DLADY] YoY 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- 22.04%
YoY- -11.3%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 136,854 119,748 110,102 91,182 98,101 83,682 87,922 7.64%
PBT 15,547 8,549 5,663 7,309 7,762 4,299 6,821 14.71%
Tax -4,352 -2,398 -1,578 -1,828 -1,583 -859 -1,911 14.69%
NP 11,195 6,151 4,085 5,481 6,179 3,440 4,910 14.71%
-
NP to SH 11,195 6,151 4,085 5,481 6,179 3,440 4,910 14.71%
-
Tax Rate 27.99% 28.05% 27.87% 25.01% 20.39% 19.98% 28.02% -
Total Cost 125,659 113,597 106,017 85,701 91,922 80,242 83,012 7.15%
-
Net Worth 119,054 124,812 122,293 144,068 133,046 126,879 114,033 0.72%
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 19,105 32,942 5,282 - - - -
Div Payout % 170.67% 310.61% 806.43% 96.38% - - - -
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 119,054 124,812 122,293 144,068 133,046 126,879 114,033 0.72%
NOSH 64,008 64,006 64,028 64,030 63,964 16,000 15,993 25.99%
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 8.18% 5.14% 3.71% 6.01% 6.30% 4.11% 5.58% -
ROE 9.40% 4.93% 3.34% 3.80% 4.64% 2.71% 4.31% -
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 213.81 187.09 171.96 142.40 153.37 523.01 549.74 -14.55%
EPS 17.49 9.61 6.38 8.56 9.66 21.50 30.70 -8.94%
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 213.83 187.11 172.03 142.47 153.28 130.75 137.38 7.64%
EPS 17.49 9.61 6.38 8.56 9.65 5.38 7.67 14.71%
DPS 29.85 29.85 51.47 8.25 0.00 0.00 0.00 -
NAPS 1.8602 1.9502 1.9108 2.2511 2.0789 1.9825 1.7818 0.71%
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 4.16 2.94 2.54 2.96 3.75 0.49 0.58 38.84%
P/EPS 50.89 57.23 68.34 49.30 59.52 12.00 10.42 30.23%
EY 1.97 1.75 1.46 2.03 1.68 8.33 9.59 -23.17%
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 4.40 3.07 2.44 2.98 3.39 0.59 0.59 39.75%
P/EPS 53.74 59.83 65.83 49.53 53.83 14.42 10.59 31.07%
EY 1.86 1.67 1.52 2.02 1.86 6.94 9.45 -23.72%
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