[DLADY] QoQ Cumulative 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- 45.36%
YoY- 29.46%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 285,713 187,911 96,729 357,239 276,076 178,530 80,429 132.63%
PBT 18,164 13,298 5,989 20,066 13,646 8,024 262 1583.26%
Tax -4,584 -3,326 -1,498 -4,526 -6,635 -1,590 -52 1875.35%
NP 13,580 9,972 4,491 15,540 7,011 6,434 210 1507.01%
-
NP to SH 13,580 9,972 4,491 15,540 10,691 6,434 210 1507.01%
-
Tax Rate 25.24% 25.01% 25.01% 22.56% 48.62% 19.82% 19.85% -
Total Cost 272,133 177,939 92,238 341,699 269,065 172,096 80,219 125.60%
-
Net Worth 147,831 144,011 143,942 138,325 12,577,646 133,161 125,999 11.23%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 5,279 5,280 - 3,631 361,607 - - -
Div Payout % 38.88% 52.95% - 23.37% 3,382.35% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 147,831 144,011 143,942 138,325 12,577,646 133,161 125,999 11.23%
NOSH 63,996 64,005 63,974 63,162 6,288,823 64,019 63,636 0.37%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.75% 5.31% 4.64% 4.35% 2.54% 3.60% 0.26% -
ROE 9.19% 6.92% 3.12% 11.23% 0.09% 4.83% 0.17% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 446.45 293.59 151.20 565.59 4.39 278.87 126.39 131.76%
EPS 21.22 15.58 7.02 24.28 16.70 10.05 0.33 1500.98%
DPS 8.25 8.25 0.00 5.75 5.75 0.00 0.00 -
NAPS 2.31 2.25 2.25 2.19 2.00 2.08 1.98 10.81%
Adjusted Per Share Value based on latest NOSH - 63,828
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 446.43 293.61 151.14 558.19 431.37 278.95 125.67 132.63%
EPS 21.22 15.58 7.02 24.28 16.70 10.05 0.33 1500.98%
DPS 8.25 8.25 0.00 5.67 565.01 0.00 0.00 -
NAPS 2.3099 2.2502 2.2491 2.1613 196.5257 2.0806 1.9687 11.23%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.20 4.22 3.90 4.44 4.64 5.75 7.15 -
P/RPS 0.94 1.44 2.58 0.79 105.70 2.06 5.66 -69.75%
P/EPS 19.79 27.09 55.56 18.05 2,729.41 57.21 2,166.67 -95.61%
EY 5.05 3.69 1.80 5.54 0.04 1.75 0.05 2062.69%
DY 1.96 1.95 0.00 1.30 1.24 0.00 0.00 -
P/NAPS 1.82 1.88 1.73 2.03 2.32 2.76 3.61 -36.62%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/11/03 06/08/03 02/05/03 23/01/03 30/10/02 09/08/02 24/04/02 -
Price 4.22 4.24 4.30 4.38 4.58 5.20 6.30 -
P/RPS 0.95 1.44 2.84 0.77 104.33 1.86 4.98 -66.82%
P/EPS 19.89 27.21 61.25 17.80 2,694.12 51.74 1,909.09 -95.21%
EY 5.03 3.67 1.63 5.62 0.04 1.93 0.05 2056.98%
DY 1.95 1.95 0.00 1.31 1.26 0.00 0.00 -
P/NAPS 1.83 1.88 1.91 2.00 2.29 2.50 3.18 -30.79%

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