[DELLOYD] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -15.26%
YoY- -34.53%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 197,562 182,464 171,244 125,262 118,709 109,304 96,964 60.64%
PBT 38,109 32,842 28,012 16,814 20,926 17,934 15,928 78.79%
Tax -12,018 -11,220 -8,432 -4,274 -6,129 -5,046 -4,900 81.76%
NP 26,090 21,622 19,580 12,540 14,797 12,888 11,028 77.45%
-
NP to SH 26,090 21,622 19,580 12,540 14,797 12,888 11,028 77.45%
-
Tax Rate 31.54% 34.16% 30.10% 25.42% 29.29% 28.14% 30.76% -
Total Cost 171,472 160,842 151,664 112,722 103,912 96,416 85,936 58.42%
-
Net Worth 150,574 142,533 136,495 131,717 132,934 128,208 125,977 12.61%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 150,574 142,533 136,495 131,717 132,934 128,208 125,977 12.61%
NOSH 67,220 67,232 67,239 67,202 67,138 67,124 65,956 1.27%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 13.21% 11.85% 11.43% 10.01% 12.47% 11.79% 11.37% -
ROE 17.33% 15.17% 14.34% 9.52% 11.13% 10.05% 8.75% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 293.90 271.39 254.68 186.39 176.81 162.84 147.01 58.63%
EPS 38.81 32.16 29.12 18.66 22.04 19.20 16.72 75.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.12 2.03 1.96 1.98 1.91 1.91 11.19%
Adjusted Per Share Value based on latest NOSH - 67,069
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 203.86 188.28 176.70 129.26 122.49 112.79 100.06 60.64%
EPS 26.92 22.31 20.20 12.94 15.27 13.30 11.38 77.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5538 1.4708 1.4085 1.3592 1.3717 1.323 1.2999 12.61%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.96 2.00 2.02 2.76 3.06 4.08 6.50 -
P/RPS 0.67 0.74 0.79 1.48 1.73 2.51 4.42 -71.53%
P/EPS 5.05 6.22 6.94 14.79 13.88 21.25 38.88 -74.32%
EY 19.80 16.08 14.42 6.76 7.20 4.71 2.57 289.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.94 1.00 1.41 1.55 2.14 3.40 -59.35%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 28/08/01 22/05/01 27/02/01 28/11/00 29/08/00 30/05/00 -
Price 2.34 2.12 1.93 2.08 2.91 3.72 4.76 -
P/RPS 0.80 0.78 0.76 1.12 1.65 2.28 3.24 -60.60%
P/EPS 6.03 6.59 6.63 11.15 13.20 19.38 28.47 -64.43%
EY 16.59 15.17 15.09 8.97 7.57 5.16 3.51 181.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.00 0.95 1.06 1.47 1.95 2.49 -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