[DELLOYD] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 46.01%
YoY- 25.72%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 231,540 122,123 510,319 396,096 269,642 170,536 80,451 102.20%
PBT 34,745 20,046 85,076 60,199 38,698 25,219 11,201 112.54%
Tax -6,614 -4,827 -18,081 -12,649 -9,267 -6,422 -3,025 68.37%
NP 28,131 15,219 66,995 47,550 29,431 18,797 8,176 127.73%
-
NP to SH 25,437 13,439 59,281 42,523 29,124 18,386 8,187 112.77%
-
Tax Rate 19.04% 24.08% 21.25% 21.01% 23.95% 25.46% 27.01% -
Total Cost 203,409 106,904 443,324 348,546 240,211 151,739 72,275 99.21%
-
Net Worth 374,725 383,021 359,058 342,563 333,308 333,382 319,275 11.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,614 9,504 7,253 - - - - -
Div Payout % 18.14% 70.72% 12.24% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 374,725 383,021 359,058 342,563 333,308 333,382 319,275 11.25%
NOSH 92,296 95,042 90,671 90,148 90,083 90,839 89,183 2.31%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.15% 12.46% 13.13% 12.00% 10.91% 11.02% 10.16% -
ROE 6.79% 3.51% 16.51% 12.41% 8.74% 5.51% 2.56% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 250.86 128.49 562.82 439.38 299.32 187.73 90.21 97.62%
EPS 27.56 14.14 65.38 47.17 32.33 20.24 9.18 107.96%
DPS 5.00 10.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 4.06 4.03 3.96 3.80 3.70 3.67 3.58 8.74%
Adjusted Per Share Value based on latest NOSH - 90,168
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 238.92 126.02 526.59 408.73 278.24 175.97 83.02 102.19%
EPS 26.25 13.87 61.17 43.88 30.05 18.97 8.45 112.75%
DPS 4.76 9.81 7.48 0.00 0.00 0.00 0.00 -
NAPS 3.8667 3.9523 3.7051 3.5349 3.4394 3.4401 3.2945 11.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.35 3.78 3.39 3.45 3.08 2.76 3.08 -
P/RPS 1.34 2.94 0.60 0.00 0.00 0.00 0.00 -
P/EPS 12.16 26.73 5.19 0.00 0.00 0.00 0.00 -
EY 8.23 3.74 19.29 0.00 0.00 0.00 0.00 -
DY 1.49 2.65 2.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.94 0.86 1.15 1.03 0.92 1.03 -13.39%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 30/05/11 24/02/11 29/11/10 25/08/10 27/05/10 -
Price 3.45 3.58 3.40 3.45 3.13 3.03 2.84 -
P/RPS 1.38 2.79 0.60 0.00 0.00 0.00 0.00 -
P/EPS 12.52 25.32 5.20 0.00 0.00 0.00 0.00 -
EY 7.99 3.95 19.23 0.00 0.00 0.00 0.00 -
DY 1.45 2.79 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.89 0.86 1.15 1.04 1.01 0.95 -7.14%

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