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

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 124.58%
YoY- 31.43%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 510,319 396,096 269,642 170,536 80,451 286,271 204,833 83.88%
PBT 85,076 60,199 38,698 25,219 11,201 44,217 33,977 84.49%
Tax -18,081 -12,649 -9,267 -6,422 -3,025 -5,740 -5,888 111.41%
NP 66,995 47,550 29,431 18,797 8,176 38,477 28,089 78.60%
-
NP to SH 59,281 42,523 29,124 18,386 8,187 33,824 24,116 82.24%
-
Tax Rate 21.25% 21.01% 23.95% 25.46% 27.01% 12.98% 17.33% -
Total Cost 443,324 348,546 240,211 151,739 72,275 247,794 176,744 84.71%
-
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% 12.41% 8.74% 5.51% 2.56% 11.13% 8.10% -
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 562.82 439.38 299.32 187.73 90.21 325.97 232.64 80.31%
EPS 65.38 47.17 32.33 20.24 9.18 38.52 27.39 78.70%
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 526.59 408.73 278.24 175.97 83.02 295.40 211.36 83.88%
EPS 61.17 43.88 30.05 18.97 8.45 34.90 24.88 82.26%
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 0.82 -18.81%
P/EPS 5.19 0.00 0.00 0.00 0.00 6.49 6.94 -17.62%
EY 19.29 0.00 0.00 0.00 0.00 15.41 14.42 21.42%
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 0.89 -23.13%
P/EPS 5.20 0.00 0.00 0.00 0.00 7.50 7.56 -22.09%
EY 19.23 0.00 0.00 0.00 0.00 13.33 13.23 28.34%
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