[DELLOYD] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 7.67%
YoY- 53.17%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 304,814 277,838 214,881 236,984 197,562 118,709 99,153 -1.18%
PBT 44,712 36,133 52,493 56,838 38,109 20,926 18,408 -0.93%
Tax -12,744 -11,864 -15,601 -16,874 -12,018 -6,129 252 -
NP 31,968 24,269 36,892 39,964 26,090 14,797 18,660 -0.57%
-
NP to SH 31,400 24,269 36,892 39,964 26,090 14,797 18,660 -0.55%
-
Tax Rate 28.50% 32.83% 29.72% 29.69% 31.54% 29.29% -1.37% -
Total Cost 272,846 253,569 177,989 197,020 171,472 103,912 80,493 -1.28%
-
Net Worth 241,720 217,748 209,023 155,235 150,574 132,934 123,716 -0.70%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 241,720 217,748 209,023 155,235 150,574 132,934 123,716 -0.70%
NOSH 88,867 88,876 88,569 73,571 67,220 67,138 65,458 -0.32%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 10.49% 8.74% 17.17% 16.86% 13.21% 12.47% 18.82% -
ROE 12.99% 11.15% 17.65% 25.74% 17.33% 11.13% 15.08% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 343.00 312.61 242.61 322.11 293.90 176.81 151.48 -0.86%
EPS 35.33 27.31 41.65 54.32 38.81 22.04 28.51 -0.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 2.45 2.36 2.11 2.24 1.98 1.89 -0.38%
Adjusted Per Share Value based on latest NOSH - 73,597
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 314.53 286.70 221.73 244.54 203.86 122.49 102.31 -1.18%
EPS 32.40 25.04 38.07 41.24 26.92 15.27 19.25 -0.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4943 2.2469 2.1569 1.6019 1.5538 1.3717 1.2766 -0.70%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.26 3.04 3.06 2.55 1.96 3.06 0.00 -
P/RPS 0.66 0.97 1.26 0.79 0.67 1.73 0.00 -100.00%
P/EPS 6.40 11.13 7.35 4.69 5.05 13.88 0.00 -100.00%
EY 15.63 8.98 13.61 21.30 19.80 7.20 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.24 1.30 1.21 0.88 1.55 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 24/11/04 21/11/03 26/11/02 27/11/01 28/11/00 27/11/99 -
Price 2.29 3.06 3.00 2.58 2.34 2.91 0.00 -
P/RPS 0.67 0.98 1.24 0.80 0.80 1.65 0.00 -100.00%
P/EPS 6.48 11.21 7.20 4.75 6.03 13.20 0.00 -100.00%
EY 15.43 8.92 13.88 21.05 16.59 7.57 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.25 1.27 1.22 1.04 1.47 0.00 -100.00%

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