[DLADY] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
02-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 15.6%
YoY- 2038.57%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 503,996 461,856 419,628 386,916 321,716 340,016 310,780 8.38%
PBT 46,856 33,960 20,584 23,956 1,048 26,628 12,292 24.97%
Tax -13,160 -9,756 -5,768 -5,992 -208 -5,328 -3,432 25.09%
NP 33,696 24,204 14,816 17,964 840 21,300 8,860 24.92%
-
NP to SH 33,696 24,204 14,816 17,964 840 21,300 8,860 24.92%
-
Tax Rate 28.09% 28.73% 28.02% 25.01% 19.85% 20.01% 27.92% -
Total Cost 470,300 437,652 404,812 368,952 320,876 318,716 301,920 7.66%
-
Net Worth 126,744 137,668 151,614 143,942 125,999 122,331 109,465 2.47%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 126,744 137,668 151,614 143,942 125,999 122,331 109,465 2.47%
NOSH 64,012 64,031 63,972 63,974 63,636 15,990 16,050 25.91%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.69% 5.24% 3.53% 4.64% 0.26% 6.26% 2.85% -
ROE 26.59% 17.58% 9.77% 12.48% 0.67% 17.41% 8.09% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 787.34 721.29 655.95 604.80 505.55 2,126.30 1,936.24 -13.92%
EPS 52.64 37.80 23.16 28.08 1.32 133.20 55.36 -0.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 2.15 2.37 2.25 1.98 7.65 6.82 -18.61%
Adjusted Per Share Value based on latest NOSH - 63,974
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 787.49 721.65 655.67 604.56 502.68 531.28 485.59 8.38%
EPS 52.65 37.82 23.15 28.07 1.31 33.28 13.84 24.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9804 2.1511 2.369 2.2491 1.9687 1.9114 1.7104 2.47%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 7.50 5.50 4.18 3.90 7.15 2.50 2.95 -
P/RPS 0.95 0.76 0.64 0.64 1.41 0.12 0.15 36.00%
P/EPS 14.25 14.55 18.05 13.89 541.67 1.88 5.34 17.76%
EY 7.02 6.87 5.54 7.20 0.18 53.28 18.71 -15.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.79 2.56 1.76 1.73 3.61 0.33 0.43 43.69%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/05/06 25/05/05 20/04/04 02/05/03 24/04/02 23/05/01 26/05/00 -
Price 9.05 5.90 5.55 4.30 6.30 2.62 3.45 -
P/RPS 1.15 0.82 0.85 0.71 1.25 0.12 0.18 36.19%
P/EPS 17.19 15.61 23.96 15.31 477.27 1.97 6.25 18.35%
EY 5.82 6.41 4.17 6.53 0.21 50.84 16.00 -15.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.57 2.74 2.34 1.91 3.18 0.34 0.51 44.09%

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