[DELLOYD] YoY Annual (Unaudited) Result on 31-Dec-2000 [#4]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
YoY- -34.53%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 190,947 227,758 200,769 125,262 101,129 61,607 -1.18%
PBT 42,600 49,758 38,542 16,814 19,258 7,048 -1.87%
Tax -12,865 -13,722 -10,618 -4,274 -103 -3,232 -1.44%
NP 29,735 36,036 27,924 12,540 19,155 3,816 -2.13%
-
NP to SH 29,735 36,036 27,924 12,540 19,155 3,816 -2.13%
-
Tax Rate 30.20% 27.58% 27.55% 25.42% 0.53% 45.86% -
Total Cost 161,212 191,722 172,845 112,722 81,974 57,791 -1.07%
-
Net Worth 208,781 156,830 152,630 131,717 122,638 109,400 -0.67%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 13,269 8,835 6,723 - - - -100.00%
Div Payout % 44.63% 24.52% 24.08% - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 208,781 156,830 152,630 131,717 122,638 109,400 -0.67%
NOSH 88,466 73,629 67,238 67,202 65,582 65,119 -0.32%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 15.57% 15.82% 13.91% 10.01% 18.94% 6.19% -
ROE 14.24% 22.98% 18.30% 9.52% 15.62% 3.49% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 215.84 309.33 298.59 186.39 154.20 94.61 -0.86%
EPS 33.60 41.70 41.53 18.66 29.20 5.86 -1.82%
DPS 15.00 12.00 10.00 0.00 0.00 0.00 -100.00%
NAPS 2.36 2.13 2.27 1.96 1.87 1.68 -0.35%
Adjusted Per Share Value based on latest NOSH - 67,069
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 197.04 235.02 207.17 129.26 104.35 63.57 -1.18%
EPS 30.68 37.18 28.81 12.94 19.77 3.94 -2.13%
DPS 13.69 9.12 6.94 0.00 0.00 0.00 -100.00%
NAPS 2.1544 1.6183 1.575 1.3592 1.2655 1.1289 -0.67%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 2.95 2.56 2.44 2.76 0.00 0.00 -
P/RPS 1.37 0.83 0.82 1.48 0.00 0.00 -100.00%
P/EPS 8.78 5.23 5.88 14.79 0.00 0.00 -100.00%
EY 11.39 19.12 17.02 6.76 0.00 0.00 -100.00%
DY 5.08 4.69 4.10 0.00 0.00 0.00 -100.00%
P/NAPS 1.25 1.20 1.07 1.41 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 27/02/04 26/02/03 11/04/02 27/02/01 25/02/00 - -
Price 3.48 2.46 3.84 2.08 4.42 0.00 -
P/RPS 1.61 0.80 1.29 1.12 2.87 0.00 -100.00%
P/EPS 10.35 5.03 9.25 11.15 15.13 0.00 -100.00%
EY 9.66 19.90 10.82 8.97 6.61 0.00 -100.00%
DY 4.31 4.88 2.60 0.00 0.00 0.00 -100.00%
P/NAPS 1.47 1.15 1.69 1.06 2.36 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