[DELLOYD] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 82.33%
YoY- 2439.0%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 290,245 287,810 286,056 278,760 215,464 202,286 185,990 34.35%
PBT 23,745 34,314 37,152 36,592 15,433 9,617 4,744 191.18%
Tax -7,505 -7,008 -11,370 -10,016 -4,400 -5,944 -5,740 19.47%
NP 16,240 27,306 25,782 26,576 11,033 3,673 -996 -
-
NP to SH 20,564 28,626 25,104 24,476 13,424 7,752 4,014 195.71%
-
Tax Rate 31.61% 20.42% 30.60% 27.37% 28.51% 61.81% 120.99% -
Total Cost 274,005 260,504 260,274 252,184 204,431 198,613 186,986 28.86%
-
Net Worth 287,095 282,685 277,465 271,172 268,302 257,807 257,535 7.47%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 5,330 - - -
Div Payout % - - - - 39.71% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 287,095 282,685 277,465 271,172 268,302 257,807 257,535 7.47%
NOSH 88,066 88,063 88,084 88,043 88,841 88,899 88,805 -0.55%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.60% 9.49% 9.01% 9.53% 5.12% 1.82% -0.54% -
ROE 7.16% 10.13% 9.05% 9.03% 5.00% 3.01% 1.56% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 329.58 326.82 324.75 316.62 242.53 227.55 209.44 35.10%
EPS 23.35 32.51 28.50 27.80 15.24 8.72 4.52 197.35%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.26 3.21 3.15 3.08 3.02 2.90 2.90 8.07%
Adjusted Per Share Value based on latest NOSH - 88,043
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 299.50 296.99 295.18 287.65 222.33 208.74 191.92 34.35%
EPS 21.22 29.54 25.90 25.26 13.85 8.00 4.14 195.80%
DPS 0.00 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 2.9625 2.917 2.8631 2.7982 2.7686 2.6603 2.6575 7.47%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.43 1.82 1.94 1.90 1.96 1.63 1.91 -
P/RPS 0.43 0.56 0.60 0.60 0.81 0.72 0.91 -39.19%
P/EPS 6.12 5.60 6.81 6.83 12.97 18.69 42.26 -72.26%
EY 16.33 17.86 14.69 14.63 7.71 5.35 2.37 259.98%
DY 0.00 0.00 0.00 0.00 3.06 0.00 0.00 -
P/NAPS 0.44 0.57 0.62 0.62 0.65 0.56 0.66 -23.59%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 27/08/08 27/05/08 28/02/08 28/11/07 27/08/07 -
Price 1.53 1.50 1.99 1.92 1.85 1.80 1.76 -
P/RPS 0.46 0.46 0.61 0.61 0.76 0.79 0.84 -32.94%
P/EPS 6.55 4.61 6.98 6.91 12.24 20.64 38.94 -69.36%
EY 15.26 21.67 14.32 14.48 8.17 4.84 2.57 226.13%
DY 0.00 0.00 0.00 0.00 3.24 0.00 0.00 -
P/NAPS 0.47 0.47 0.63 0.62 0.61 0.62 0.61 -15.88%

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