[DELLOYD] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 12.29%
YoY- 31.43%
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 510,319 432,104 359,522 341,072 321,804 286,271 273,110 51.76%
PBT 85,076 65,671 51,597 50,438 44,804 44,217 45,302 52.27%
Tax -18,081 -13,798 -12,356 -12,844 -12,100 -5,740 -7,850 74.49%
NP 66,995 51,872 39,241 37,594 32,704 38,477 37,452 47.41%
-
NP to SH 59,281 46,388 38,832 36,772 32,748 33,824 32,154 50.41%
-
Tax Rate 21.25% 21.01% 23.95% 25.46% 27.01% 12.98% 17.33% -
Total Cost 443,324 380,232 320,281 303,478 289,100 247,794 235,658 52.44%
-
Net Worth 359,058 342,563 333,308 333,382 319,275 303,858 297,597 13.34%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 7,253 - - - - - - -
Div Payout % 12.24% - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 359,058 342,563 333,308 333,382 319,275 303,858 297,597 13.34%
NOSH 90,671 90,148 90,083 90,839 89,183 87,820 88,046 1.97%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.13% 12.00% 10.91% 11.02% 10.16% 13.44% 13.71% -
ROE 16.51% 13.54% 11.65% 11.03% 10.26% 11.13% 10.80% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 562.82 479.33 399.10 375.46 360.84 325.97 310.19 48.81%
EPS 65.38 51.46 43.11 40.48 36.72 38.52 36.52 47.49%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.96 3.80 3.70 3.67 3.58 3.46 3.38 11.14%
Adjusted Per Share Value based on latest NOSH - 90,819
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 526.59 445.88 370.99 351.95 332.06 295.40 281.82 51.76%
EPS 61.17 47.87 40.07 37.94 33.79 34.90 33.18 50.40%
DPS 7.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7051 3.5349 3.4394 3.4401 3.2945 3.1355 3.0709 13.34%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.39 3.45 3.08 2.76 3.08 2.50 1.90 -
P/RPS 0.60 0.00 0.00 0.00 0.00 0.77 0.61 -1.09%
P/EPS 5.19 0.00 0.00 0.00 0.00 6.49 5.20 -0.12%
EY 19.29 0.00 0.00 0.00 0.00 15.41 19.22 0.24%
DY 2.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.15 1.03 0.92 1.03 0.72 0.56 33.14%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 29/11/10 25/08/10 27/05/10 25/02/10 23/11/09 -
Price 3.40 3.45 3.13 3.03 2.84 2.89 2.07 -
P/RPS 0.60 0.00 0.00 0.00 0.00 0.89 0.67 -7.09%
P/EPS 5.20 0.00 0.00 0.00 0.00 7.50 5.67 -5.61%
EY 19.23 0.00 0.00 0.00 0.00 13.33 17.64 5.92%
DY 2.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.15 1.04 1.01 0.95 0.84 0.61 25.75%

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