[DELLOYD] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 72.39%
YoY- 12.32%
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 170,536 80,451 286,271 204,833 135,477 66,053 290,245 -29.91%
PBT 25,219 11,201 44,217 33,977 21,546 6,264 23,745 4.10%
Tax -6,422 -3,025 -5,740 -5,888 -4,893 -2,214 -7,505 -9.89%
NP 18,797 8,176 38,477 28,089 16,653 4,050 16,240 10.26%
-
NP to SH 18,386 8,187 33,824 24,116 13,989 4,140 20,564 -7.21%
-
Tax Rate 25.46% 27.01% 12.98% 17.33% 22.71% 35.34% 31.61% -
Total Cost 151,739 72,275 247,794 176,744 118,824 62,003 274,005 -32.63%
-
Net Worth 333,382 319,275 303,858 297,597 294,041 288,919 287,095 10.50%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 333,382 319,275 303,858 297,597 294,041 288,919 287,095 10.50%
NOSH 90,839 89,183 87,820 88,046 88,036 88,085 88,066 2.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.02% 10.16% 13.44% 13.71% 12.29% 6.13% 5.60% -
ROE 5.51% 2.56% 11.13% 8.10% 4.76% 1.43% 7.16% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 187.73 90.21 325.97 232.64 153.89 74.99 329.58 -31.35%
EPS 20.24 9.18 38.52 27.39 15.89 4.70 23.35 -9.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.58 3.46 3.38 3.34 3.28 3.26 8.24%
Adjusted Per Share Value based on latest NOSH - 88,069
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 175.97 83.02 295.40 211.36 139.80 68.16 299.50 -29.91%
EPS 18.97 8.45 34.90 24.88 14.44 4.27 21.22 -7.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4401 3.2945 3.1355 3.0709 3.0342 2.9813 2.9625 10.50%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.76 3.08 2.50 1.90 1.74 1.45 1.43 -
P/RPS 0.00 0.00 0.77 0.82 1.13 1.93 0.43 -
P/EPS 0.00 0.00 6.49 6.94 10.95 30.85 6.12 -
EY 0.00 0.00 15.41 14.42 9.13 3.24 16.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.03 0.72 0.56 0.52 0.44 0.44 63.73%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 23/11/09 27/08/09 27/05/09 26/02/09 -
Price 3.03 2.84 2.89 2.07 1.83 1.70 1.53 -
P/RPS 0.00 0.00 0.89 0.89 1.19 2.27 0.46 -
P/EPS 0.00 0.00 7.50 7.56 11.52 36.17 6.55 -
EY 0.00 0.00 13.33 13.23 8.68 2.76 15.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.95 0.84 0.61 0.55 0.52 0.47 66.75%

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