[DLADY] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 36.21%
YoY- 29.46%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 366,875 366,620 373,539 357,239 351,878 338,889 324,470 8.52%
PBT 24,584 25,340 25,793 20,066 14,673 12,202 8,739 99.15%
Tax -6,155 -6,261 -9,652 -8,206 -6,944 -6,210 -1,850 122.69%
NP 18,429 19,079 16,141 11,860 7,729 5,992 6,889 92.59%
-
NP to SH 18,429 19,079 19,821 15,540 11,409 9,672 6,889 92.59%
-
Tax Rate 25.04% 24.71% 37.42% 40.90% 47.33% 50.89% 21.17% -
Total Cost 348,446 347,541 357,398 345,379 344,149 332,897 317,581 6.37%
-
Net Worth 147,774 144,068 143,942 127,657 12,165,714 133,046 125,999 11.20%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 5,282 5,282 3,677 3,677 3,677 3,677 47 2222.12%
Div Payout % 28.66% 27.69% 18.56% 23.67% 32.24% 38.03% 0.69% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 147,774 144,068 143,942 127,657 12,165,714 133,046 125,999 11.20%
NOSH 63,971 64,030 63,974 63,828 6,082,857 63,964 63,636 0.35%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.02% 5.20% 4.32% 3.32% 2.20% 1.77% 2.12% -
ROE 12.47% 13.24% 13.77% 12.17% 0.09% 7.27% 5.47% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 573.50 572.57 583.89 559.69 5.78 529.81 509.88 8.14%
EPS 28.81 29.80 30.98 24.35 0.19 15.12 10.83 91.87%
DPS 8.25 8.25 5.75 5.76 0.06 5.75 0.08 2092.89%
NAPS 2.31 2.25 2.25 2.00 2.00 2.08 1.98 10.81%
Adjusted Per Share Value based on latest NOSH - 63,828
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 573.24 572.84 583.65 558.19 549.81 529.51 506.98 8.52%
EPS 28.80 29.81 30.97 24.28 17.83 15.11 10.76 92.66%
DPS 8.25 8.25 5.75 5.75 5.75 5.75 0.07 2296.86%
NAPS 2.309 2.2511 2.2491 1.9946 190.0893 2.0789 1.9687 11.20%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.20 4.22 3.90 4.44 4.64 5.75 7.15 -
P/RPS 0.73 0.74 0.67 0.79 80.21 1.09 1.40 -35.19%
P/EPS 14.58 14.16 12.59 18.24 2,473.88 38.03 66.05 -63.44%
EY 6.86 7.06 7.94 5.48 0.04 2.63 1.51 174.05%
DY 1.96 1.95 1.47 1.30 0.01 1.00 0.01 3263.38%
P/NAPS 1.82 1.88 1.73 2.22 2.32 2.76 3.61 -36.62%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/11/03 06/08/03 02/05/03 23/01/03 30/10/02 09/08/02 24/04/02 -
Price 4.22 4.24 4.30 4.38 4.58 5.20 6.30 -
P/RPS 0.74 0.74 0.74 0.78 79.17 0.98 1.24 -29.09%
P/EPS 14.65 14.23 13.88 17.99 2,441.89 34.39 58.20 -60.09%
EY 6.83 7.03 7.21 5.56 0.04 2.91 1.72 150.55%
DY 1.95 1.95 1.34 1.32 0.01 1.11 0.01 3251.94%
P/NAPS 1.83 1.88 1.91 2.19 2.29 2.50 3.18 -30.79%

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