[DLADY] YoY 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- 13.88%
YoY- 575.35%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 103,690 95,101 86,973 81,163 75,802 75,462 80,073 -0.27%
PBT 10,200 9,612 2,752 6,420 1,027 2,099 2,175 -1.62%
Tax -2,852 -2,271 -848 -1,571 -309 1,486 -500 -1.83%
NP 7,348 7,341 1,904 4,849 718 3,585 1,675 -1.55%
-
NP to SH 7,348 7,341 1,904 4,849 718 3,585 1,675 -1.55%
-
Tax Rate 27.96% 23.63% 30.81% 24.47% 30.09% -70.80% 22.99% -
Total Cost 96,342 87,760 85,069 76,314 75,084 71,877 78,398 -0.21%
-
Net Worth 118,412 131,843 147,591 127,657 126,048 118,112 106,561 -0.11%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 21,314 2,880 2,875 - 47 48 39 -6.48%
Div Payout % 290.07% 39.23% 151.01% - 6.67% 1.34% 2.38% -
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 118,412 131,843 147,591 127,657 126,048 118,112 106,561 -0.11%
NOSH 64,006 64,001 63,892 63,828 15,955 16,004 15,952 -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 7.09% 7.72% 2.19% 5.97% 0.95% 4.75% 2.09% -
ROE 6.21% 5.57% 1.29% 3.80% 0.57% 3.04% 1.57% -
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 162.00 148.59 136.12 127.16 475.08 471.51 501.95 1.20%
EPS 11.48 11.47 2.98 7.58 4.50 22.40 10.50 -0.09%
DPS 33.30 4.50 4.50 0.00 0.30 0.30 0.25 -5.06%
NAPS 1.85 2.06 2.31 2.00 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 162.02 148.60 135.90 126.82 118.44 117.91 125.11 -0.27%
EPS 11.48 11.47 2.98 7.58 1.12 5.60 2.62 -1.55%
DPS 33.30 4.50 4.49 0.00 0.07 0.08 0.06 -6.49%
NAPS 1.8502 2.0601 2.3061 1.9946 1.9695 1.8455 1.665 -0.11%
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 3.86 3.07 2.94 3.49 0.82 0.55 0.00 -100.00%
P/EPS 54.44 39.76 134.23 58.44 86.67 11.52 0.00 -100.00%
EY 1.84 2.52 0.75 1.71 1.15 8.68 0.00 -100.00%
DY 5.33 0.99 1.13 0.00 0.08 0.12 0.00 -100.00%
P/NAPS 3.38 2.21 1.73 2.22 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 4.69 3.28 3.03 3.44 0.85 0.55 0.56 -2.23%
P/EPS 66.20 42.55 138.26 57.66 89.56 11.52 26.67 -0.96%
EY 1.51 2.35 0.72 1.73 1.12 8.68 3.75 0.97%
DY 4.38 0.92 1.09 0.00 0.07 0.12 0.09 -4.04%
P/NAPS 4.11 2.37 1.78 2.19 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