[DLADY] QoQ Cumulative 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- 2963.81%
YoY- -26.59%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 96,729 357,239 276,076 178,530 80,429 329,045 253,243 -47.38%
PBT 5,989 20,066 13,646 8,024 262 15,134 14,107 -43.54%
Tax -1,498 -4,526 -6,635 -1,590 -52 -3,130 -2,821 -34.45%
NP 4,491 15,540 7,011 6,434 210 12,004 11,286 -45.92%
-
NP to SH 4,491 15,540 10,691 6,434 210 12,004 11,286 -45.92%
-
Tax Rate 25.01% 22.56% 48.62% 19.82% 19.85% 20.68% 20.00% -
Total Cost 92,238 341,699 269,065 172,096 80,219 317,041 241,957 -47.45%
-
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 - 3,631 361,607 - - 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 3.12% 11.23% 0.09% 4.83% 0.17% 9.49% 8.71% -
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 151.20 565.59 4.39 278.87 126.39 2,055.85 1,581.93 -79.12%
EPS 7.02 24.28 16.70 10.05 0.33 75.00 70.50 -78.54%
DPS 0.00 5.75 5.75 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 151.14 558.19 431.37 278.95 125.67 514.13 395.69 -47.38%
EPS 7.02 24.28 16.70 10.05 0.33 18.76 17.63 -45.90%
DPS 0.00 5.67 565.01 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 2.58 0.79 105.70 2.06 5.66 0.19 0.16 539.34%
P/EPS 55.56 18.05 2,729.41 57.21 2,166.67 5.20 3.62 518.62%
EY 1.80 5.54 0.04 1.75 0.05 19.23 27.65 -83.84%
DY 0.00 1.30 1.24 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 2.84 0.77 104.33 1.86 4.98 0.20 0.22 451.15%
P/EPS 61.25 17.80 2,694.12 51.74 1,909.09 5.37 4.96 435.07%
EY 1.63 5.62 0.04 1.93 0.05 18.61 20.14 -81.31%
DY 0.00 1.31 1.26 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