[DELLOYD] YoY Cumulative Quarter Result on 31-Dec-1999 [#4]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
25-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 36.87%
YoY- 401.97%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 227,758 200,769 125,262 101,129 61,607 -1.35%
PBT 49,758 38,542 16,814 19,258 7,048 -2.01%
Tax -13,722 -10,618 -4,274 -103 -3,232 -1.49%
NP 36,036 27,924 12,540 19,155 3,816 -2.31%
-
NP to SH 36,036 27,924 12,540 19,155 3,816 -2.31%
-
Tax Rate 27.58% 27.55% 25.42% 0.53% 45.86% -
Total Cost 191,722 172,845 112,722 81,974 57,791 -1.24%
-
Net Worth 156,830 152,630 131,717 122,638 109,400 -0.37%
Dividend
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 8,835 6,723 - - - -100.00%
Div Payout % 24.52% 24.08% - - - -
Equity
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 156,830 152,630 131,717 122,638 109,400 -0.37%
NOSH 73,629 67,238 67,202 65,582 65,119 -0.12%
Ratio Analysis
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 15.82% 13.91% 10.01% 18.94% 6.19% -
ROE 22.98% 18.30% 9.52% 15.62% 3.49% -
Per Share
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 309.33 298.59 186.39 154.20 94.61 -1.22%
EPS 41.70 41.53 18.66 29.20 5.86 -2.02%
DPS 12.00 10.00 0.00 0.00 0.00 -100.00%
NAPS 2.13 2.27 1.96 1.87 1.68 -0.24%
Adjusted Per Share Value based on latest NOSH - 65,585
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 235.02 207.17 129.26 104.35 63.57 -1.35%
EPS 37.18 28.81 12.94 19.77 3.94 -2.30%
DPS 9.12 6.94 0.00 0.00 0.00 -100.00%
NAPS 1.6183 1.575 1.3592 1.2655 1.1289 -0.37%
Price Multiplier on Financial Quarter End Date
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/02 31/12/01 26/12/00 - - -
Price 2.56 2.44 2.76 0.00 0.00 -
P/RPS 0.83 0.82 1.48 0.00 0.00 -100.00%
P/EPS 5.23 5.88 14.79 0.00 0.00 -100.00%
EY 19.12 17.02 6.76 0.00 0.00 -100.00%
DY 4.69 4.10 0.00 0.00 0.00 -100.00%
P/NAPS 1.20 1.07 1.41 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 26/02/03 11/04/02 27/02/01 25/02/00 - -
Price 2.46 3.84 2.08 4.42 0.00 -
P/RPS 0.80 1.29 1.12 2.87 0.00 -100.00%
P/EPS 5.03 9.25 11.15 15.13 0.00 -100.00%
EY 19.90 10.82 8.97 6.61 0.00 -100.00%
DY 4.88 2.60 0.00 0.00 0.00 -100.00%
P/NAPS 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