[DLADY] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
13-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 28.76%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 178,530 80,429 329,045 253,243 168,686 85,004 323,304 -32.76%
PBT 8,024 262 15,134 14,107 10,956 6,657 17,871 -41.45%
Tax -1,590 -52 -3,130 -2,821 -2,191 -1,332 -3,000 -34.58%
NP 6,434 210 12,004 11,286 8,765 5,325 14,871 -42.88%
-
NP to SH 6,434 210 12,004 11,286 8,765 5,325 14,871 -42.88%
-
Tax Rate 19.82% 19.85% 20.68% 20.00% 20.00% 20.01% 16.79% -
Total Cost 172,096 80,219 317,041 241,957 159,921 79,679 308,433 -32.29%
-
Net Worth 133,161 125,999 126,442 129,508 126,882 122,331 118,135 8.33%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 48 - - - 48 -
Div Payout % - - 0.40% - - - 0.32% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 133,161 125,999 126,442 129,508 126,882 122,331 118,135 8.33%
NOSH 64,019 63,636 16,005 16,008 16,000 15,990 16,007 152.60%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 3.60% 0.26% 3.65% 4.46% 5.20% 6.26% 4.60% -
ROE 4.83% 0.17% 9.49% 8.71% 6.91% 4.35% 12.59% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 278.87 126.39 2,055.85 1,581.93 1,054.26 531.57 2,019.70 -73.38%
EPS 10.05 0.33 75.00 70.50 54.78 33.30 92.90 -77.38%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.30 -
NAPS 2.08 1.98 7.90 8.09 7.93 7.65 7.38 -57.11%
Adjusted Per Share Value based on latest NOSH - 15,955
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 278.95 125.67 514.13 395.69 263.57 132.82 505.16 -32.76%
EPS 10.05 0.33 18.76 17.63 13.70 8.32 23.24 -42.90%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.08 -
NAPS 2.0806 1.9687 1.9757 2.0236 1.9825 1.9114 1.8459 8.33%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 5.75 7.15 3.90 2.55 2.58 2.50 2.58 -
P/RPS 2.06 5.66 0.19 0.16 0.24 0.47 0.13 534.08%
P/EPS 57.21 2,166.67 5.20 3.62 4.71 7.51 2.78 655.13%
EY 1.75 0.05 19.23 27.65 21.23 13.32 36.01 -86.75%
DY 0.00 0.00 0.08 0.00 0.00 0.00 0.12 -
P/NAPS 2.76 3.61 0.49 0.32 0.33 0.33 0.35 297.68%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 09/08/02 24/04/02 22/02/02 13/11/01 09/08/01 23/05/01 28/02/01 -
Price 5.20 6.30 4.03 3.50 3.10 2.62 2.58 -
P/RPS 1.86 4.98 0.20 0.22 0.29 0.49 0.13 492.23%
P/EPS 51.74 1,909.09 5.37 4.96 5.66 7.87 2.78 606.06%
EY 1.93 0.05 18.61 20.14 17.67 12.71 36.01 -85.86%
DY 0.00 0.00 0.07 0.00 0.00 0.00 0.12 -
P/NAPS 2.50 3.18 0.51 0.43 0.39 0.34 0.35 272.23%

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