[DLADY] YoY TTM 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- 27.55%
YoY- 187.72%
Quarter Report
Latest QR
Upcoming QR
DLADY's Result
DLADY's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 469,586 431,028 380,863 373,539 324,470 335,042 332,397 5.92%
PBT 40,889 30,149 20,073 25,793 8,739 21,455 15,997 16.92%
Tax -11,393 -8,079 -5,376 -9,652 -1,850 -3,474 -1,358 42.52%
NP 29,496 22,070 14,697 16,141 6,889 17,981 14,639 12.37%
-
NP to SH 29,496 22,070 14,697 19,821 6,889 17,981 14,639 12.37%
-
Tax Rate 27.86% 26.80% 26.78% 37.42% 21.17% 16.19% 8.49% -
Total Cost 440,090 408,958 366,166 357,398 317,581 317,061 317,758 5.57%
-
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 40,420 35,822 8,157 3,677 47 48 39 217.95%
Div Payout % 137.04% 162.31% 55.51% 18.56% 0.69% 0.27% 0.27% -
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 6.28% 5.12% 3.86% 4.32% 2.12% 5.37% 4.40% -
ROE 23.27% 16.03% 9.69% 13.77% 5.47% 14.70% 13.37% -
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 733.59 673.15 595.36 583.89 509.88 2,095.19 2,070.92 -15.87%
EPS 46.08 34.47 22.97 30.98 10.83 112.44 91.20 -10.74%
DPS 63.15 55.95 12.75 5.75 0.08 0.30 0.25 151.31%
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 733.73 673.48 595.10 583.65 506.98 523.50 519.37 5.92%
EPS 46.09 34.48 22.96 30.97 10.76 28.10 22.87 12.38%
DPS 63.16 55.97 12.75 5.75 0.07 0.08 0.06 218.77%
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 1.02 0.82 0.70 0.67 1.40 0.12 0.14 39.21%
P/EPS 16.28 15.96 18.19 12.59 66.05 2.22 3.23 30.92%
EY 6.14 6.27 5.50 7.94 1.51 44.98 30.92 -23.60%
DY 8.42 10.17 3.05 1.47 0.01 0.12 0.08 117.21%
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 - -
Price 9.05 5.90 5.55 4.30 6.30 2.62 0.00 -
P/RPS 1.23 0.88 0.93 0.74 1.24 0.13 0.00 -
P/EPS 19.64 17.12 24.16 13.88 58.20 2.33 0.00 -
EY 5.09 5.84 4.14 7.21 1.72 42.92 0.00 -
DY 6.98 9.48 2.30 1.34 0.01 0.11 0.00 -
P/NAPS 4.57 2.74 2.34 1.91 3.18 0.34 0.00 -

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