[DELLOYD] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 10.43%
YoY- 67.77%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 202,932 200,769 197,562 182,464 171,244 125,262 118,709 43.01%
PBT 46,168 38,542 38,109 32,842 28,012 16,814 20,926 69.55%
Tax -13,912 -10,618 -12,018 -11,220 -8,432 -4,274 -6,129 72.80%
NP 32,256 27,924 26,090 21,622 19,580 12,540 14,797 68.20%
-
NP to SH 32,256 27,924 26,090 21,622 19,580 12,540 14,797 68.20%
-
Tax Rate 30.13% 27.55% 31.54% 34.16% 30.10% 25.42% 29.29% -
Total Cost 170,676 172,845 171,472 160,842 151,664 112,722 103,912 39.25%
-
Net Worth 161,142 152,630 150,574 142,533 136,495 131,717 132,934 13.70%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 6,723 - - - - - -
Div Payout % - 24.08% - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 161,142 152,630 150,574 142,533 136,495 131,717 132,934 13.70%
NOSH 68,571 67,238 67,220 67,232 67,239 67,202 67,138 1.41%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 15.89% 13.91% 13.21% 11.85% 11.43% 10.01% 12.47% -
ROE 20.02% 18.30% 17.33% 15.17% 14.34% 9.52% 11.13% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 295.94 298.59 293.90 271.39 254.68 186.39 176.81 41.01%
EPS 47.04 41.53 38.81 32.16 29.12 18.66 22.04 65.84%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.27 2.24 2.12 2.03 1.96 1.98 12.11%
Adjusted Per Share Value based on latest NOSH - 67,227
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 209.40 207.17 203.86 188.28 176.70 129.26 122.49 43.01%
EPS 33.28 28.81 26.92 22.31 20.20 12.94 15.27 68.17%
DPS 0.00 6.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6628 1.575 1.5538 1.4708 1.4085 1.3592 1.3717 13.70%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.64 2.44 1.96 2.00 2.02 2.76 3.06 -
P/RPS 1.23 0.82 0.67 0.74 0.79 1.48 1.73 -20.35%
P/EPS 7.74 5.88 5.05 6.22 6.94 14.79 13.88 -32.27%
EY 12.92 17.02 19.80 16.08 14.42 6.76 7.20 47.72%
DY 0.00 4.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.07 0.88 0.94 1.00 1.41 1.55 0.00%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 21/05/02 11/04/02 27/11/01 28/08/01 22/05/01 27/02/01 28/11/00 -
Price 3.80 3.84 2.34 2.12 1.93 2.08 2.91 -
P/RPS 1.28 1.29 0.80 0.78 0.76 1.12 1.65 -15.58%
P/EPS 8.08 9.25 6.03 6.59 6.63 11.15 13.20 -27.92%
EY 12.38 10.82 16.59 15.17 15.09 8.97 7.57 38.85%
DY 0.00 2.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.69 1.04 1.00 0.95 1.06 1.47 6.69%

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