[DELLOYD] QoQ TTM 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- 15.19%
YoY- -2.89%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 208,691 200,769 184,402 161,842 143,832 125,262 115,796 48.14%
PBT 43,081 38,542 29,701 24,268 19,835 16,814 21,147 60.77%
Tax -11,988 -10,618 -8,691 -7,361 -5,157 -4,274 -4,889 81.93%
NP 31,093 27,924 21,010 16,907 14,678 12,540 16,258 54.13%
-
NP to SH 31,093 27,924 21,010 16,907 14,678 12,540 16,258 54.13%
-
Tax Rate 27.83% 27.55% 29.26% 30.33% 26.00% 25.42% 23.12% -
Total Cost 177,598 172,845 163,392 144,935 129,154 112,722 99,538 47.15%
-
Net Worth 161,142 152,599 150,542 142,521 136,495 131,456 132,971 13.68%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 161,142 152,599 150,542 142,521 136,495 131,456 132,971 13.68%
NOSH 68,571 67,224 67,206 67,227 67,239 67,069 67,157 1.40%
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 14.90% 13.91% 11.39% 10.45% 10.20% 10.01% 14.04% -
ROE 19.30% 18.30% 13.96% 11.86% 10.75% 9.54% 12.23% -
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 304.34 298.65 274.38 240.74 213.91 186.76 172.43 46.09%
EPS 45.34 41.54 31.26 25.15 21.83 18.70 24.21 51.99%
DPS 0.00 0.00 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 215.34 207.17 190.28 167.00 148.42 129.26 119.49 48.14%
EPS 32.08 28.81 21.68 17.45 15.15 12.94 16.78 54.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6628 1.5746 1.5534 1.4707 1.4085 1.3565 1.3721 13.68%
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 1.20 0.82 0.71 0.83 0.94 1.48 1.77 -22.84%
P/EPS 8.03 5.87 6.27 7.95 9.25 14.76 12.64 -26.12%
EY 12.46 17.02 15.95 12.57 10.81 6.77 7.91 35.41%
DY 0.00 0.00 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 1.25 1.29 0.85 0.88 0.90 1.11 1.69 -18.22%
P/EPS 8.38 9.24 7.49 8.43 8.84 11.12 12.02 -21.39%
EY 11.93 10.82 13.36 11.86 11.31 8.99 8.32 27.18%
DY 0.00 0.00 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