[DLADY] QoQ TTM 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- -9.93%
YoY- 14.74%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 338,889 324,470 329,045 328,705 330,802 335,042 327,733 2.26%
PBT 12,202 8,739 15,134 16,206 18,933 21,455 17,871 -22.51%
Tax -6,210 -1,850 -3,130 -1,335 -2,422 -3,474 -3,000 62.63%
NP 5,992 6,889 12,004 14,871 16,511 17,981 14,871 -45.53%
-
NP to SH 9,672 6,889 12,004 14,871 16,511 17,981 14,871 -24.99%
-
Tax Rate 50.89% 21.17% 20.68% 8.24% 12.79% 16.19% 16.79% -
Total Cost 332,897 317,581 317,041 313,834 314,291 317,061 312,862 4.23%
-
Net Worth 133,046 125,999 126,048 129,081 126,879 122,331 118,112 8.28%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 3,677 47 47 48 48 48 48 1718.10%
Div Payout % 38.03% 0.69% 0.40% 0.32% 0.29% 0.27% 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 133,046 125,999 126,048 129,081 126,879 122,331 118,112 8.28%
NOSH 63,964 63,636 15,955 15,955 16,000 15,990 16,004 152.48%
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 1.77% 2.12% 3.65% 4.52% 4.99% 5.37% 4.54% -
ROE 7.27% 5.47% 9.52% 11.52% 13.01% 14.70% 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 529.81 509.88 2,062.26 2,060.11 2,067.51 2,095.19 2,047.76 -59.49%
EPS 15.12 10.83 75.23 93.20 103.19 112.44 92.92 -70.29%
DPS 5.75 0.08 0.30 0.30 0.30 0.30 0.30 620.07%
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 529.51 506.98 514.13 513.60 516.88 523.50 512.08 2.26%
EPS 15.11 10.76 18.76 23.24 25.80 28.10 23.24 -25.00%
DPS 5.75 0.07 0.07 0.08 0.08 0.08 0.08 1642.28%
NAPS 2.0789 1.9687 1.9695 2.0169 1.9825 1.9114 1.8455 8.28%
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 1.09 1.40 0.19 0.12 0.12 0.12 0.13 314.33%
P/EPS 38.03 66.05 5.18 2.74 2.50 2.22 2.78 474.73%
EY 2.63 1.51 19.29 36.55 40.00 44.98 36.01 -82.61%
DY 1.00 0.01 0.08 0.12 0.12 0.12 0.12 312.63%
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 0.98 1.24 0.20 0.17 0.15 0.13 0.13 285.88%
P/EPS 34.39 58.20 5.36 3.76 3.00 2.33 2.78 437.35%
EY 2.91 1.72 18.67 26.63 33.29 42.92 36.01 -81.39%
DY 1.11 0.01 0.07 0.09 0.10 0.11 0.12 342.44%
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