[DELLOYD] YoY Cumulative 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- 61.51%
YoY- 53.17%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 228,611 208,379 161,161 177,738 148,172 89,032 74,365 -1.18%
PBT 33,534 27,100 39,370 42,629 28,582 15,695 13,806 -0.93%
Tax -9,558 -8,898 -11,701 -12,656 -9,014 -4,597 189 -
NP 23,976 18,202 27,669 29,973 19,568 11,098 13,995 -0.57%
-
NP to SH 23,550 18,202 27,669 29,973 19,568 11,098 13,995 -0.55%
-
Tax Rate 28.50% 32.83% 29.72% 29.69% 31.54% 29.29% -1.37% -
Total Cost 204,635 190,177 133,492 147,765 128,604 77,934 60,370 -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 9.74% 8.36% 13.24% 19.31% 13.00% 8.35% 11.31% -
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 257.25 234.46 181.96 241.59 220.43 132.61 113.61 -0.86%
EPS 26.50 20.48 31.24 40.74 29.11 16.53 21.38 -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 235.90 215.02 166.30 183.41 152.90 91.87 76.74 -1.18%
EPS 24.30 18.78 28.55 30.93 20.19 11.45 14.44 -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 0.88 1.30 1.68 1.06 0.89 2.31 0.00 -100.00%
P/EPS 8.53 14.84 9.80 6.26 6.73 18.51 0.00 -100.00%
EY 11.73 6.74 10.21 15.98 14.85 5.40 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 0.89 1.31 1.65 1.07 1.06 2.19 0.00 -100.00%
P/EPS 8.64 14.94 9.60 6.33 8.04 17.60 0.00 -100.00%
EY 11.57 6.69 10.41 15.79 12.44 5.68 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