[DLADY] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -19.28%
YoY- -19.28%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 351,878 338,889 324,470 329,045 328,705 330,802 335,042 3.31%
PBT 14,673 12,202 8,739 15,134 16,206 18,933 21,455 -22.35%
Tax -6,944 -6,210 -1,850 -3,130 -1,335 -2,422 -3,474 58.61%
NP 7,729 5,992 6,889 12,004 14,871 16,511 17,981 -43.01%
-
NP to SH 11,409 9,672 6,889 12,004 14,871 16,511 17,981 -26.13%
-
Tax Rate 47.33% 50.89% 21.17% 20.68% 8.24% 12.79% 16.19% -
Total Cost 344,149 332,897 317,581 317,041 313,834 314,291 317,061 5.61%
-
Net Worth 12,165,714 133,046 125,999 126,048 129,081 126,879 122,331 2040.51%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,677 3,677 47 47 48 48 48 1698.96%
Div Payout % 32.24% 38.03% 0.69% 0.40% 0.32% 0.29% 0.27% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 12,165,714 133,046 125,999 126,048 129,081 126,879 122,331 2040.51%
NOSH 6,082,857 63,964 63,636 15,955 15,955 16,000 15,990 5131.22%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.20% 1.77% 2.12% 3.65% 4.52% 4.99% 5.37% -
ROE 0.09% 7.27% 5.47% 9.52% 11.52% 13.01% 14.70% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 5.78 529.81 509.88 2,062.26 2,060.11 2,067.51 2,095.19 -98.02%
EPS 0.19 15.12 10.83 75.23 93.20 103.19 112.44 -98.57%
DPS 0.06 5.75 0.08 0.30 0.30 0.30 0.30 -65.76%
NAPS 2.00 2.08 1.98 7.90 8.09 7.93 7.65 -59.08%
Adjusted Per Share Value based on latest NOSH - 15,955
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 549.81 529.51 506.98 514.13 513.60 516.88 523.50 3.31%
EPS 17.83 15.11 10.76 18.76 23.24 25.80 28.10 -26.13%
DPS 5.75 5.75 0.07 0.07 0.08 0.08 0.08 1624.20%
NAPS 190.0893 2.0789 1.9687 1.9695 2.0169 1.9825 1.9114 2040.53%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 4.64 5.75 7.15 3.90 2.55 2.58 2.50 -
P/RPS 80.21 1.09 1.40 0.19 0.12 0.12 0.12 7514.58%
P/EPS 2,473.88 38.03 66.05 5.18 2.74 2.50 2.22 10602.79%
EY 0.04 2.63 1.51 19.29 36.55 40.00 44.98 -99.07%
DY 0.01 1.00 0.01 0.08 0.12 0.12 0.12 -80.89%
P/NAPS 2.32 2.76 3.61 0.49 0.32 0.33 0.33 266.55%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/10/02 09/08/02 24/04/02 22/02/02 13/11/01 09/08/01 23/05/01 -
Price 4.58 5.20 6.30 4.03 3.50 3.10 2.62 -
P/RPS 79.17 0.98 1.24 0.20 0.17 0.15 0.13 7056.78%
P/EPS 2,441.89 34.39 58.20 5.36 3.76 3.00 2.33 10174.07%
EY 0.04 2.91 1.72 18.67 26.63 33.29 42.92 -99.04%
DY 0.01 1.11 0.01 0.07 0.09 0.10 0.11 -79.75%
P/NAPS 2.29 2.50 3.18 0.51 0.43 0.39 0.34 256.23%

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