[DELLOYD] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -28.16%
YoY- 53.19%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 273,110 270,954 264,212 290,245 287,810 286,056 278,760 -1.35%
PBT 45,302 43,092 25,056 23,745 34,314 37,152 36,592 15.28%
Tax -7,850 -9,786 -8,856 -7,505 -7,008 -11,370 -10,016 -14.98%
NP 37,452 33,306 16,200 16,240 27,306 25,782 26,576 25.67%
-
NP to SH 32,154 27,978 16,560 20,564 28,626 25,104 24,476 19.92%
-
Tax Rate 17.33% 22.71% 35.34% 31.61% 20.42% 30.60% 27.37% -
Total Cost 235,658 237,648 248,012 274,005 260,504 260,274 252,184 -4.41%
-
Net Worth 297,597 294,041 288,919 287,095 282,685 277,465 271,172 6.38%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 297,597 294,041 288,919 287,095 282,685 277,465 271,172 6.38%
NOSH 88,046 88,036 88,085 88,066 88,063 88,084 88,043 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.71% 12.29% 6.13% 5.60% 9.49% 9.01% 9.53% -
ROE 10.80% 9.51% 5.73% 7.16% 10.13% 9.05% 9.03% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 310.19 307.77 299.95 329.58 326.82 324.75 316.62 -1.35%
EPS 36.52 31.78 18.80 23.35 32.51 28.50 27.80 19.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.38 3.34 3.28 3.26 3.21 3.15 3.08 6.38%
Adjusted Per Share Value based on latest NOSH - 88,018
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 281.82 279.59 272.64 299.50 296.99 295.18 287.65 -1.35%
EPS 33.18 28.87 17.09 21.22 29.54 25.90 25.26 19.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0709 3.0342 2.9813 2.9625 2.917 2.8631 2.7982 6.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.90 1.74 1.45 1.43 1.82 1.94 1.90 -
P/RPS 0.61 0.57 0.48 0.43 0.56 0.60 0.60 1.10%
P/EPS 5.20 5.48 7.71 6.12 5.60 6.81 6.83 -16.60%
EY 19.22 18.26 12.97 16.33 17.86 14.69 14.63 19.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.44 0.44 0.57 0.62 0.62 -6.55%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 27/08/09 27/05/09 26/02/09 26/11/08 27/08/08 27/05/08 -
Price 2.07 1.83 1.70 1.53 1.50 1.99 1.92 -
P/RPS 0.67 0.59 0.57 0.46 0.46 0.61 0.61 6.44%
P/EPS 5.67 5.76 9.04 6.55 4.61 6.98 6.91 -12.34%
EY 17.64 17.37 11.06 15.26 21.67 14.32 14.48 14.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.55 0.52 0.47 0.47 0.63 0.62 -1.07%

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