[DLADY] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
19-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -47.23%
YoY- -60.73%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 110,361 110,102 104,907 86,973 97,801 91,182 96,729 9.16%
PBT 6,384 5,663 5,146 2,752 4,866 7,309 5,989 4.33%
Tax -1,791 -1,578 -1,442 -848 -1,258 -1,828 -1,498 12.61%
NP 4,593 4,085 3,704 1,904 3,608 5,481 4,491 1.50%
-
NP to SH 4,593 4,085 3,704 1,904 3,608 5,481 4,491 1.50%
-
Tax Rate 28.05% 27.87% 28.02% 30.81% 25.85% 25.01% 25.01% -
Total Cost 105,768 106,017 101,203 85,069 94,193 85,701 92,238 9.52%
-
Net Worth 127,299 122,293 151,614 147,591 147,774 144,068 143,942 -7.84%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 32,942 - 2,875 - 5,282 - -
Div Payout % - 806.43% - 151.01% - 96.38% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 127,299 122,293 151,614 147,591 147,774 144,068 143,942 -7.84%
NOSH 63,969 64,028 63,972 63,892 63,971 64,030 63,974 -0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.16% 3.71% 3.53% 2.19% 3.69% 6.01% 4.64% -
ROE 3.61% 3.34% 2.44% 1.29% 2.44% 3.80% 3.12% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 172.52 171.96 163.99 136.12 152.88 142.40 151.20 9.16%
EPS 7.18 6.38 5.79 2.98 5.64 8.56 7.02 1.50%
DPS 0.00 51.45 0.00 4.50 0.00 8.25 0.00 -
NAPS 1.99 1.91 2.37 2.31 2.31 2.25 2.25 -7.83%
Adjusted Per Share Value based on latest NOSH - 63,892
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 172.44 172.03 163.92 135.90 152.81 142.47 151.14 9.16%
EPS 7.18 6.38 5.79 2.98 5.64 8.56 7.02 1.50%
DPS 0.00 51.47 0.00 4.49 0.00 8.25 0.00 -
NAPS 1.989 1.9108 2.369 2.3061 2.309 2.2511 2.2491 -7.84%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 4.38 4.36 4.18 4.00 4.20 4.22 3.90 -
P/RPS 2.54 2.54 2.55 2.94 2.75 2.96 2.58 -1.03%
P/EPS 61.00 68.34 72.19 134.23 74.47 49.30 55.56 6.40%
EY 1.64 1.46 1.39 0.75 1.34 2.03 1.80 -6.00%
DY 0.00 11.80 0.00 1.13 0.00 1.95 0.00 -
P/NAPS 2.20 2.28 1.76 1.73 1.82 1.88 1.73 17.32%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 20/04/04 19/03/04 11/11/03 06/08/03 02/05/03 -
Price 4.64 4.20 5.55 4.12 4.22 4.24 4.30 -
P/RPS 2.69 2.44 3.38 3.03 2.76 2.98 2.84 -3.54%
P/EPS 64.62 65.83 95.85 138.26 74.82 49.53 61.25 3.62%
EY 1.55 1.52 1.04 0.72 1.34 2.02 1.63 -3.29%
DY 0.00 12.25 0.00 1.09 0.00 1.95 0.00 -
P/NAPS 2.33 2.20 2.34 1.78 1.83 1.88 1.91 14.12%

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