[DELLOYD] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 14.03%
YoY- 269.28%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 270,954 264,212 290,245 287,810 286,056 278,760 215,464 16.52%
PBT 43,092 25,056 23,745 34,314 37,152 36,592 15,433 98.41%
Tax -9,786 -8,856 -7,505 -7,008 -11,370 -10,016 -4,400 70.46%
NP 33,306 16,200 16,240 27,306 25,782 26,576 11,033 109.01%
-
NP to SH 27,978 16,560 20,564 28,626 25,104 24,476 13,424 63.23%
-
Tax Rate 22.71% 35.34% 31.61% 20.42% 30.60% 27.37% 28.51% -
Total Cost 237,648 248,012 274,005 260,504 260,274 252,184 204,431 10.56%
-
Net Worth 294,041 288,919 287,095 282,685 277,465 271,172 268,302 6.30%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 5,330 -
Div Payout % - - - - - - 39.71% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 294,041 288,919 287,095 282,685 277,465 271,172 268,302 6.30%
NOSH 88,036 88,085 88,066 88,063 88,084 88,043 88,841 -0.60%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.29% 6.13% 5.60% 9.49% 9.01% 9.53% 5.12% -
ROE 9.51% 5.73% 7.16% 10.13% 9.05% 9.03% 5.00% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 307.77 299.95 329.58 326.82 324.75 316.62 242.53 17.22%
EPS 31.78 18.80 23.35 32.51 28.50 27.80 15.24 63.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 3.34 3.28 3.26 3.21 3.15 3.08 3.02 6.95%
Adjusted Per Share Value based on latest NOSH - 88,035
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 279.59 272.64 299.50 296.99 295.18 287.65 222.33 16.52%
EPS 28.87 17.09 21.22 29.54 25.90 25.26 13.85 63.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.50 -
NAPS 3.0342 2.9813 2.9625 2.917 2.8631 2.7982 2.7686 6.30%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.74 1.45 1.43 1.82 1.94 1.90 1.96 -
P/RPS 0.57 0.48 0.43 0.56 0.60 0.60 0.81 -20.90%
P/EPS 5.48 7.71 6.12 5.60 6.81 6.83 12.97 -43.72%
EY 18.26 12.97 16.33 17.86 14.69 14.63 7.71 77.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.06 -
P/NAPS 0.52 0.44 0.44 0.57 0.62 0.62 0.65 -13.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 26/02/09 26/11/08 27/08/08 27/05/08 28/02/08 -
Price 1.83 1.70 1.53 1.50 1.99 1.92 1.85 -
P/RPS 0.59 0.57 0.46 0.46 0.61 0.61 0.76 -15.54%
P/EPS 5.76 9.04 6.55 4.61 6.98 6.91 12.24 -39.52%
EY 17.37 11.06 15.26 21.67 14.32 14.48 8.17 65.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.24 -
P/NAPS 0.55 0.52 0.47 0.47 0.63 0.62 0.61 -6.67%

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