[DLADY] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
09-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 1431.9%
YoY- -26.59%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 386,916 357,239 368,101 357,060 321,716 329,045 337,657 9.51%
PBT 23,956 20,066 18,194 16,048 1,048 15,134 18,809 17.51%
Tax -5,992 -4,526 -8,846 -3,180 -208 -3,130 -3,761 36.44%
NP 17,964 15,540 9,348 12,868 840 12,004 15,048 12.54%
-
NP to SH 17,964 15,540 14,254 12,868 840 12,004 15,048 12.54%
-
Tax Rate 25.01% 22.56% 48.62% 19.82% 19.85% 20.68% 20.00% -
Total Cost 368,952 341,699 358,753 344,192 320,876 317,041 322,609 9.36%
-
Net Worth 143,942 138,325 12,577,646 133,161 125,999 126,442 129,508 7.30%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 3,631 482,143 - - 48 - -
Div Payout % - 23.37% 3,382.35% - - 0.40% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 143,942 138,325 12,577,646 133,161 125,999 126,442 129,508 7.30%
NOSH 63,974 63,162 6,288,823 64,019 63,636 16,005 16,008 152.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.64% 4.35% 2.54% 3.60% 0.26% 3.65% 4.46% -
ROE 12.48% 11.23% 0.11% 9.66% 0.67% 9.49% 11.62% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 604.80 565.59 5.85 557.73 505.55 2,055.85 2,109.24 -56.54%
EPS 28.08 24.28 22.27 20.10 1.32 75.00 94.00 -55.34%
DPS 0.00 5.75 7.67 0.00 0.00 0.30 0.00 -
NAPS 2.25 2.19 2.00 2.08 1.98 7.90 8.09 -57.42%
Adjusted Per Share Value based on latest NOSH - 63,964
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 604.56 558.19 575.16 557.91 502.68 514.13 527.59 9.51%
EPS 28.07 24.28 22.27 20.11 1.31 18.76 23.51 12.55%
DPS 0.00 5.67 753.35 0.00 0.00 0.08 0.00 -
NAPS 2.2491 2.1613 196.5257 2.0806 1.9687 1.9757 2.0236 7.30%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.90 4.44 4.64 5.75 7.15 3.90 2.55 -
P/RPS 0.64 0.79 79.27 1.03 1.41 0.19 0.12 205.56%
P/EPS 13.89 18.05 2,047.06 28.61 541.67 5.20 2.71 197.56%
EY 7.20 5.54 0.05 3.50 0.18 19.23 36.86 -66.36%
DY 0.00 1.30 1.65 0.00 0.00 0.08 0.00 -
P/NAPS 1.73 2.03 2.32 2.76 3.61 0.49 0.32 208.35%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 02/05/03 23/01/03 30/10/02 09/08/02 24/04/02 22/02/02 13/11/01 -
Price 4.30 4.38 4.58 5.20 6.30 4.03 3.50 -
P/RPS 0.71 0.77 78.25 0.93 1.25 0.20 0.17 159.56%
P/EPS 15.31 17.80 2,020.59 25.87 477.27 5.37 3.72 157.03%
EY 6.53 5.62 0.05 3.87 0.21 18.61 26.86 -61.08%
DY 0.00 1.31 1.67 0.00 0.00 0.07 0.00 -
P/NAPS 1.91 2.00 2.29 2.50 3.18 0.51 0.43 170.46%

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