[DLADY] QoQ TTM 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- 40.4%
YoY- -41.42%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 373,539 357,239 351,878 338,889 324,470 329,045 328,705 8.90%
PBT 25,793 20,066 14,673 12,202 8,739 15,134 16,206 36.35%
Tax -9,652 -8,206 -6,944 -6,210 -1,850 -3,130 -1,335 274.35%
NP 16,141 11,860 7,729 5,992 6,889 12,004 14,871 5.62%
-
NP to SH 19,821 15,540 11,409 9,672 6,889 12,004 14,871 21.13%
-
Tax Rate 37.42% 40.90% 47.33% 50.89% 21.17% 20.68% 8.24% -
Total Cost 357,398 345,379 344,149 332,897 317,581 317,041 313,834 9.06%
-
Net Worth 143,942 127,657 12,165,714 133,046 125,999 126,048 129,081 7.54%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 3,677 3,677 3,677 3,677 47 47 48 1708.49%
Div Payout % 18.56% 23.67% 32.24% 38.03% 0.69% 0.40% 0.32% -
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 143,942 127,657 12,165,714 133,046 125,999 126,048 129,081 7.54%
NOSH 63,974 63,828 6,082,857 63,964 63,636 15,955 15,955 152.60%
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 4.32% 3.32% 2.20% 1.77% 2.12% 3.65% 4.52% -
ROE 13.77% 12.17% 0.09% 7.27% 5.47% 9.52% 11.52% -
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 583.89 559.69 5.78 529.81 509.88 2,062.26 2,060.11 -56.88%
EPS 30.98 24.35 0.19 15.12 10.83 75.23 93.20 -52.04%
DPS 5.75 5.76 0.06 5.75 0.08 0.30 0.30 617.48%
NAPS 2.25 2.00 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 583.65 558.19 549.81 529.51 506.98 514.13 513.60 8.90%
EPS 30.97 24.28 17.83 15.11 10.76 18.76 23.24 21.11%
DPS 5.75 5.75 5.75 5.75 0.07 0.07 0.08 1633.20%
NAPS 2.2491 1.9946 190.0893 2.0789 1.9687 1.9695 2.0169 7.54%
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 0.67 0.79 80.21 1.09 1.40 0.19 0.12 215.05%
P/EPS 12.59 18.24 2,473.88 38.03 66.05 5.18 2.74 176.64%
EY 7.94 5.48 0.04 2.63 1.51 19.29 36.55 -63.89%
DY 1.47 1.30 0.01 1.00 0.01 0.08 0.12 432.21%
P/NAPS 1.73 2.22 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 0.74 0.78 79.17 0.98 1.24 0.20 0.17 166.83%
P/EPS 13.88 17.99 2,441.89 34.39 58.20 5.36 3.76 139.04%
EY 7.21 5.56 0.04 2.91 1.72 18.67 26.63 -58.18%
DY 1.34 1.32 0.01 1.11 0.01 0.07 0.09 506.20%
P/NAPS 1.91 2.19 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