[DLADY] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -34.17%
YoY- -15.27%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 135,998 120,149 110,361 97,801 97,546 84,557 86,654 7.79%
PBT 18,070 10,426 6,384 4,866 5,622 3,151 5,878 20.57%
Tax -5,052 -2,853 -1,791 -1,258 -1,364 -630 -1,717 19.69%
NP 13,018 7,573 4,593 3,608 4,258 2,521 4,161 20.92%
-
NP to SH 13,018 7,573 4,593 3,608 4,258 2,521 4,161 20.92%
-
Tax Rate 27.96% 27.36% 28.05% 25.85% 24.26% 19.99% 29.21% -
Total Cost 122,980 112,576 105,768 94,193 93,288 82,036 82,493 6.87%
-
Net Worth 131,844 132,511 127,299 147,774 13,017,314 129,081 118,268 1.82%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 131,844 132,511 127,299 147,774 13,017,314 129,081 118,268 1.82%
NOSH 64,001 64,015 63,969 63,971 6,082,857 15,955 16,003 25.97%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.57% 6.30% 4.16% 3.69% 4.37% 2.98% 4.80% -
ROE 9.87% 5.71% 3.61% 2.44% 0.03% 1.95% 3.52% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 212.49 187.69 172.52 152.88 1.60 529.95 541.46 -14.42%
EPS 20.34 11.83 7.18 5.64 0.07 15.80 26.00 -4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.07 1.99 2.31 2.14 8.09 7.39 -19.16%
Adjusted Per Share Value based on latest NOSH - 63,971
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 212.50 187.73 172.44 152.81 152.42 132.12 135.40 7.79%
EPS 20.34 11.83 7.18 5.64 6.65 3.94 6.50 20.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0601 2.0705 1.989 2.309 203.3956 2.0169 1.8479 1.82%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 10.20 6.00 4.38 4.20 4.64 2.55 2.83 -
P/RPS 4.80 3.20 2.54 2.75 289.35 0.48 0.52 44.81%
P/EPS 50.15 50.72 61.00 74.47 6,628.57 16.14 10.88 28.99%
EY 1.99 1.97 1.64 1.34 0.02 6.20 9.19 -22.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.95 2.90 2.20 1.82 2.17 0.32 0.38 53.36%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 25/11/05 30/11/04 11/11/03 30/10/02 13/11/01 24/11/00 -
Price 11.70 6.05 4.64 4.22 4.58 3.50 3.47 -
P/RPS 5.51 3.22 2.69 2.76 285.60 0.66 0.64 43.13%
P/EPS 57.52 51.14 64.62 74.82 6,542.86 22.15 13.35 27.54%
EY 1.74 1.96 1.55 1.34 0.02 4.51 7.49 -21.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.68 2.92 2.33 1.83 2.14 0.43 0.47 51.45%

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