[DELLOYD] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -5.98%
YoY- 29.05%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 211,181 222,385 230,062 227,758 230,335 224,259 208,691 0.79%
PBT 46,499 49,736 51,235 49,758 52,589 48,791 43,081 5.21%
Tax -12,767 -14,128 -14,383 -13,722 -14,260 -13,120 -11,988 4.28%
NP 33,732 35,608 36,852 36,036 38,329 35,671 31,093 5.57%
-
NP to SH 33,732 35,608 36,852 36,036 38,329 35,671 31,093 5.57%
-
Tax Rate 27.46% 28.41% 28.07% 27.58% 27.12% 26.89% 27.83% -
Total Cost 177,449 186,777 193,210 191,722 192,006 188,588 177,598 -0.05%
-
Net Worth 210,392 206,346 195,184 159,536 155,291 171,682 161,142 19.43%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 210,392 206,346 195,184 159,536 155,291 171,682 161,142 19.43%
NOSH 89,149 88,942 87,920 79,768 73,597 68,948 68,571 19.10%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 15.97% 16.01% 16.02% 15.82% 16.64% 15.91% 14.90% -
ROE 16.03% 17.26% 18.88% 22.59% 24.68% 20.78% 19.30% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 236.88 250.03 261.67 285.52 312.97 325.25 304.34 -15.37%
EPS 37.84 40.03 41.92 45.18 52.08 51.74 45.34 -11.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.32 2.22 2.00 2.11 2.49 2.35 0.28%
Adjusted Per Share Value based on latest NOSH - 79,768
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 217.91 229.48 237.40 235.02 237.68 231.41 215.34 0.79%
EPS 34.81 36.74 38.03 37.18 39.55 36.81 32.08 5.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.171 2.1293 2.0141 1.6462 1.6024 1.7716 1.6628 19.43%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.06 2.74 2.28 2.56 2.55 3.46 3.64 -
P/RPS 1.29 1.10 0.87 0.90 0.81 1.06 1.20 4.93%
P/EPS 8.09 6.84 5.44 5.67 4.90 6.69 8.03 0.49%
EY 12.37 14.61 18.38 17.65 20.42 14.95 12.46 -0.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.18 1.03 1.28 1.21 1.39 1.55 -11.05%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 25/08/03 27/05/03 26/02/03 26/11/02 29/08/02 21/05/02 -
Price 3.00 2.97 2.65 2.46 2.58 3.44 3.80 -
P/RPS 1.27 1.19 1.01 0.86 0.82 1.06 1.25 1.06%
P/EPS 7.93 7.42 6.32 5.45 4.95 6.65 8.38 -3.60%
EY 12.61 13.48 15.82 18.36 20.19 15.04 11.93 3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.28 1.19 1.23 1.22 1.38 1.62 -14.96%

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