[DELLOYD] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
11-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 42.7%
YoY- 122.68%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 177,738 114,722 50,733 200,769 148,172 91,232 42,811 158.09%
PBT 42,629 26,670 11,542 38,542 28,582 16,421 7,003 233.01%
Tax -12,656 -8,112 -3,478 -10,618 -9,014 -5,610 -2,108 229.97%
NP 29,973 18,558 8,064 27,924 19,568 10,811 4,895 234.32%
-
NP to SH 29,973 18,558 8,064 27,924 19,568 10,811 4,895 234.32%
-
Tax Rate 29.69% 30.42% 30.13% 27.55% 31.54% 34.16% 30.10% -
Total Cost 147,765 96,164 42,669 172,845 128,604 80,421 37,916 147.44%
-
Net Worth 155,235 171,654 161,142 152,630 150,574 142,533 136,495 8.94%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 6,723 - - - -
Div Payout % - - - 24.08% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 155,235 171,654 161,142 152,630 150,574 142,533 136,495 8.94%
NOSH 73,571 68,937 68,571 67,238 67,220 67,232 67,239 6.17%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 16.86% 16.18% 15.89% 13.91% 13.21% 11.85% 11.43% -
ROE 19.31% 10.81% 5.00% 18.30% 13.00% 7.58% 3.59% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 241.59 166.41 73.99 298.59 220.43 135.70 63.67 143.07%
EPS 40.74 26.92 11.76 41.53 29.11 16.08 7.28 214.87%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.11 2.49 2.35 2.27 2.24 2.12 2.03 2.60%
Adjusted Per Share Value based on latest NOSH - 67,224
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 183.41 118.38 52.35 207.17 152.90 94.14 44.18 158.08%
EPS 30.93 19.15 8.32 28.81 20.19 11.16 5.05 234.38%
DPS 0.00 0.00 0.00 6.94 0.00 0.00 0.00 -
NAPS 1.6019 1.7713 1.6628 1.575 1.5538 1.4708 1.4085 8.94%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.55 3.46 3.64 2.44 1.96 2.00 2.02 -
P/RPS 1.06 2.08 4.92 0.82 0.89 1.47 3.17 -51.79%
P/EPS 6.26 12.85 30.95 5.88 6.73 12.44 27.75 -62.90%
EY 15.98 7.78 3.23 17.02 14.85 8.04 3.60 169.85%
DY 0.00 0.00 0.00 4.10 0.00 0.00 0.00 -
P/NAPS 1.21 1.39 1.55 1.07 0.88 0.94 1.00 13.53%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 29/08/02 21/05/02 11/04/02 27/11/01 28/08/01 22/05/01 -
Price 2.58 3.44 3.80 3.84 2.34 2.12 1.93 -
P/RPS 1.07 2.07 5.14 1.29 1.06 1.56 3.03 -50.00%
P/EPS 6.33 12.78 32.31 9.25 8.04 13.18 26.51 -61.47%
EY 15.79 7.83 3.09 10.82 12.44 7.58 3.77 159.60%
DY 0.00 0.00 0.00 2.60 0.00 0.00 0.00 -
P/NAPS 1.22 1.38 1.62 1.69 1.04 1.00 0.95 18.12%

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