[DLADY] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 17.96%
YoY- -23.28%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 366,620 373,539 357,239 351,878 338,889 324,470 329,045 7.49%
PBT 25,340 25,793 20,066 14,673 12,202 8,739 15,134 41.13%
Tax -6,261 -9,652 -8,206 -6,944 -6,210 -1,850 -3,130 58.95%
NP 19,079 16,141 11,860 7,729 5,992 6,889 12,004 36.30%
-
NP to SH 19,079 19,821 15,540 11,409 9,672 6,889 12,004 36.30%
-
Tax Rate 24.71% 37.42% 40.90% 47.33% 50.89% 21.17% 20.68% -
Total Cost 347,541 357,398 345,379 344,149 332,897 317,581 317,041 6.33%
-
Net Worth 144,068 143,942 127,657 12,165,714 133,046 125,999 126,048 9.34%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 5,282 3,677 3,677 3,677 3,677 47 47 2249.03%
Div Payout % 27.69% 18.56% 23.67% 32.24% 38.03% 0.69% 0.40% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 144,068 143,942 127,657 12,165,714 133,046 125,999 126,048 9.34%
NOSH 64,030 63,974 63,828 6,082,857 63,964 63,636 15,955 153.18%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.20% 4.32% 3.32% 2.20% 1.77% 2.12% 3.65% -
ROE 13.24% 13.77% 12.17% 0.09% 7.27% 5.47% 9.52% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 572.57 583.89 559.69 5.78 529.81 509.88 2,062.26 -57.54%
EPS 29.80 30.98 24.35 0.19 15.12 10.83 75.23 -46.15%
DPS 8.25 5.75 5.76 0.06 5.75 0.08 0.30 816.62%
NAPS 2.25 2.25 2.00 2.00 2.08 1.98 7.90 -56.81%
Adjusted Per Share Value based on latest NOSH - 6,082,857
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 572.84 583.65 558.19 549.81 529.51 506.98 514.13 7.49%
EPS 29.81 30.97 24.28 17.83 15.11 10.76 18.76 36.28%
DPS 8.25 5.75 5.75 5.75 5.75 0.07 0.07 2324.92%
NAPS 2.2511 2.2491 1.9946 190.0893 2.0789 1.9687 1.9695 9.34%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.22 3.90 4.44 4.64 5.75 7.15 3.90 -
P/RPS 0.74 0.67 0.79 80.21 1.09 1.40 0.19 148.16%
P/EPS 14.16 12.59 18.24 2,473.88 38.03 66.05 5.18 95.86%
EY 7.06 7.94 5.48 0.04 2.63 1.51 19.29 -48.92%
DY 1.95 1.47 1.30 0.01 1.00 0.01 0.08 745.60%
P/NAPS 1.88 1.73 2.22 2.32 2.76 3.61 0.49 145.68%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 06/08/03 02/05/03 23/01/03 30/10/02 09/08/02 24/04/02 22/02/02 -
Price 4.24 4.30 4.38 4.58 5.20 6.30 4.03 -
P/RPS 0.74 0.74 0.78 79.17 0.98 1.24 0.20 139.79%
P/EPS 14.23 13.88 17.99 2,441.89 34.39 58.20 5.36 92.07%
EY 7.03 7.21 5.56 0.04 2.91 1.72 18.67 -47.94%
DY 1.95 1.34 1.32 0.01 1.11 0.01 0.07 824.56%
P/NAPS 1.88 1.91 2.19 2.29 2.50 3.18 0.51 139.20%

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