[DELLOYD] YoY TTM 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- 7.45%
YoY- 82.43%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 292,912 238,165 211,181 230,335 184,402 115,796 74,365 -1.44%
PBT 42,067 30,330 46,499 52,589 29,701 21,147 13,806 -1.17%
Tax -10,537 -10,062 -12,767 -14,260 -8,691 -4,889 189 -
NP 31,530 20,268 33,732 38,329 21,010 16,258 13,995 -0.85%
-
NP to SH 31,280 20,290 33,732 38,329 21,010 16,258 13,995 -0.85%
-
Tax Rate 25.05% 33.18% 27.46% 27.12% 29.26% 23.12% -1.37% -
Total Cost 261,382 217,897 177,449 192,006 163,392 99,538 60,370 -1.54%
-
Net Worth 241,861 217,622 210,392 155,291 150,542 132,971 123,712 -0.71%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 8,884 - - - - - - -100.00%
Div Payout % 28.40% - - - - - - -
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 241,861 217,622 210,392 155,291 150,542 132,971 123,712 -0.71%
NOSH 88,919 88,825 89,149 73,597 67,206 67,157 65,456 -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 10.76% 8.51% 15.97% 16.64% 11.39% 14.04% 18.82% -
ROE 12.93% 9.32% 16.03% 24.68% 13.96% 12.23% 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 329.41 268.13 236.88 312.97 274.38 172.43 113.61 -1.12%
EPS 35.18 22.84 37.84 52.08 31.26 24.21 21.38 -0.52%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
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 302.25 245.76 217.91 237.68 190.28 119.49 76.74 -1.44%
EPS 32.28 20.94 34.81 39.55 21.68 16.78 14.44 -0.85%
DPS 9.17 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.4957 2.2456 2.171 1.6024 1.5534 1.3721 1.2766 -0.71%
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 0.69 1.13 1.29 0.81 0.71 1.77 0.00 -100.00%
P/EPS 6.42 13.31 8.09 4.90 6.27 12.64 0.00 -100.00%
EY 15.57 7.51 12.37 20.42 15.95 7.91 0.00 -100.00%
DY 4.42 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
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 - -
Price 2.29 3.06 3.00 2.58 2.34 2.91 0.00 -
P/RPS 0.70 1.14 1.27 0.82 0.85 1.69 0.00 -100.00%
P/EPS 6.51 13.40 7.93 4.95 7.49 12.02 0.00 -100.00%
EY 15.36 7.46 12.61 20.19 13.36 8.32 0.00 -100.00%
DY 4.37 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
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