[DELLOYD] QoQ Cumulative 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- 71.05%
YoY- 269.28%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 135,477 66,053 290,245 215,858 143,028 69,690 215,464 -26.62%
PBT 21,546 6,264 23,745 25,736 18,576 9,148 15,433 24.93%
Tax -4,893 -2,214 -7,505 -5,256 -5,685 -2,504 -4,400 7.34%
NP 16,653 4,050 16,240 20,480 12,891 6,644 11,033 31.61%
-
NP to SH 13,989 4,140 20,564 21,470 12,552 6,119 13,424 2.78%
-
Tax Rate 22.71% 35.34% 31.61% 20.42% 30.60% 27.37% 28.51% -
Total Cost 118,824 62,003 274,005 195,378 130,137 63,046 204,431 -30.37%
-
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 4.76% 1.43% 7.16% 7.60% 4.52% 2.26% 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 153.89 74.99 329.58 245.11 162.38 79.15 242.53 -26.17%
EPS 15.89 4.70 23.35 24.38 14.25 6.95 15.24 2.82%
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 139.80 68.16 299.50 222.74 147.59 71.91 222.33 -26.62%
EPS 14.44 4.27 21.22 22.15 12.95 6.31 13.85 2.82%
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 1.13 1.93 0.43 0.74 1.19 2.40 0.81 24.87%
P/EPS 10.95 30.85 6.12 7.47 13.61 27.34 12.97 -10.68%
EY 9.13 3.24 16.33 13.40 7.35 3.66 7.71 11.94%
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 1.19 2.27 0.46 0.61 1.23 2.43 0.76 34.87%
P/EPS 11.52 36.17 6.55 6.15 13.96 27.63 12.24 -3.96%
EY 8.68 2.76 15.26 16.25 7.16 3.62 8.17 4.12%
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