[DLADY] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[DLADY] DUTCH LADY MILK INDUSTRIES BHD
Announcement Date
20-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 94.54%
YoY- -17.52%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 147,984 125,999 115,464 104,907 96,729 80,429 85,004 9.67%
PBT 20,561 11,714 8,490 5,146 5,989 262 6,657 20.66%
Tax -5,551 -3,290 -2,439 -1,442 -1,498 -52 -1,332 26.84%
NP 15,010 8,424 6,051 3,704 4,491 210 5,325 18.84%
-
NP to SH 15,010 8,424 6,051 3,704 4,491 210 5,325 18.84%
-
Tax Rate 27.00% 28.09% 28.73% 28.02% 25.01% 19.85% 20.01% -
Total Cost 132,974 117,575 109,413 101,203 92,238 80,219 79,679 8.90%
-
Net Worth 135,698 126,744 137,668 151,614 143,942 125,999 122,331 1.74%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 135,698 126,744 137,668 151,614 143,942 125,999 122,331 1.74%
NOSH 64,008 64,012 64,031 63,972 63,974 63,636 15,990 25.99%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.14% 6.69% 5.24% 3.53% 4.64% 0.26% 6.26% -
ROE 11.06% 6.65% 4.40% 2.44% 3.12% 0.17% 4.35% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 231.19 196.84 180.32 163.99 151.20 126.39 531.57 -12.95%
EPS 23.45 13.16 9.45 5.79 7.02 0.33 33.30 -5.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.98 2.15 2.37 2.25 1.98 7.65 -19.24%
Adjusted Per Share Value based on latest NOSH - 63,972
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 231.23 196.87 180.41 163.92 151.14 125.67 132.82 9.67%
EPS 23.45 13.16 9.45 5.79 7.02 0.33 8.32 18.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1203 1.9804 2.1511 2.369 2.2491 1.9687 1.9114 1.74%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 11.80 7.50 5.50 4.18 3.90 7.15 2.50 -
P/RPS 5.10 3.81 3.05 2.55 2.58 5.66 0.47 48.76%
P/EPS 50.32 56.99 58.20 72.19 55.56 2,166.67 7.51 37.28%
EY 1.99 1.75 1.72 1.39 1.80 0.05 13.32 -27.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.57 3.79 2.56 1.76 1.73 3.61 0.33 60.12%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 23/05/06 25/05/05 20/04/04 02/05/03 24/04/02 23/05/01 -
Price 12.10 9.05 5.90 5.55 4.30 6.30 2.62 -
P/RPS 5.23 4.60 3.27 3.38 2.84 4.98 0.49 48.35%
P/EPS 51.60 68.77 62.43 95.85 61.25 1,909.09 7.87 36.78%
EY 1.94 1.45 1.60 1.04 1.63 0.05 12.71 -26.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.71 4.57 2.74 2.34 1.91 3.18 0.34 59.99%

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